[CENBOND] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 42.04%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 80,390 42,239 170,080 129,598 86,351 48,370 186,841 -42.97%
PBT 9,000 4,255 24,843 20,512 14,400 7,066 26,650 -51.47%
Tax -2,368 -1,150 -6,395 -5,331 -3,726 -1,745 -6,093 -46.71%
NP 6,632 3,105 18,448 15,181 10,674 5,321 20,557 -52.92%
-
NP to SH 6,295 2,942 17,225 14,242 10,027 4,970 19,153 -52.34%
-
Tax Rate 26.31% 27.03% 25.74% 25.99% 25.87% 24.70% 22.86% -
Total Cost 73,758 39,134 151,632 114,417 75,677 43,049 166,284 -41.80%
-
Net Worth 170,264 166,913 164,438 163,177 161,919 156,062 151,192 8.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,597 - 4,801 - 2,398 - 5,999 -28.87%
Div Payout % 57.14% - 27.87% - 23.92% - 31.33% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 170,264 166,913 164,438 163,177 161,919 156,062 151,192 8.23%
NOSH 119,904 120,081 120,028 119,983 119,940 120,048 119,993 -0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.25% 7.35% 10.85% 11.71% 12.36% 11.00% 11.00% -
ROE 3.70% 1.76% 10.48% 8.73% 6.19% 3.18% 12.67% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.04 35.18 141.70 108.01 72.00 40.29 155.71 -42.95%
EPS 5.25 2.45 14.35 11.87 8.36 4.14 15.96 -52.31%
DPS 3.00 0.00 4.00 0.00 2.00 0.00 5.00 -28.84%
NAPS 1.42 1.39 1.37 1.36 1.35 1.30 1.26 8.28%
Adjusted Per Share Value based on latest NOSH - 120,085
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.04 35.22 141.83 108.07 72.01 40.34 155.81 -42.97%
EPS 5.25 2.45 14.36 11.88 8.36 4.14 15.97 -52.33%
DPS 3.00 0.00 4.00 0.00 2.00 0.00 5.00 -28.84%
NAPS 1.4198 1.3919 1.3712 1.3607 1.3502 1.3014 1.2608 8.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.43 1.39 1.53 1.55 1.69 1.92 0.93 -
P/RPS 2.13 3.95 1.08 1.44 2.35 4.77 0.60 132.53%
P/EPS 27.24 56.73 10.66 13.06 20.22 46.38 5.83 179.22%
EY 3.67 1.76 9.38 7.66 4.95 2.16 17.16 -64.20%
DY 2.10 0.00 2.61 0.00 1.18 0.00 5.38 -46.55%
P/NAPS 1.01 1.00 1.12 1.14 1.25 1.48 0.74 23.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 -
Price 1.30 1.49 1.48 1.60 1.60 1.63 1.59 -
P/RPS 1.94 4.24 1.04 1.48 2.22 4.05 1.02 53.44%
P/EPS 24.76 60.82 10.31 13.48 19.14 39.37 9.96 83.40%
EY 4.04 1.64 9.70 7.42 5.23 2.54 10.04 -45.46%
DY 2.31 0.00 2.70 0.00 1.25 0.00 3.14 -18.49%
P/NAPS 0.92 1.07 1.08 1.18 1.19 1.25 1.26 -18.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment