[CENBOND] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 43.67%
YoY- 29.4%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 129,598 86,351 48,370 186,841 141,941 93,593 47,187 95.75%
PBT 20,512 14,400 7,066 26,650 19,399 12,335 6,172 122.21%
Tax -5,331 -3,726 -1,745 -6,093 -5,063 -3,061 -1,419 141.08%
NP 15,181 10,674 5,321 20,557 14,336 9,274 4,753 116.42%
-
NP to SH 14,242 10,027 4,970 19,153 13,331 8,560 4,411 117.98%
-
Tax Rate 25.99% 25.87% 24.70% 22.86% 26.10% 24.82% 22.99% -
Total Cost 114,417 75,677 43,049 166,284 127,605 84,319 42,434 93.37%
-
Net Worth 163,177 161,919 156,062 151,192 146,389 142,866 141,439 9.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,398 - 5,999 2,399 - - -
Div Payout % - 23.92% - 31.33% 18.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 163,177 161,919 156,062 151,192 146,389 142,866 141,439 9.97%
NOSH 119,983 119,940 120,048 119,993 119,991 120,056 119,864 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.71% 12.36% 11.00% 11.00% 10.10% 9.91% 10.07% -
ROE 8.73% 6.19% 3.18% 12.67% 9.11% 5.99% 3.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.01 72.00 40.29 155.71 118.29 77.96 39.37 95.61%
EPS 11.87 8.36 4.14 15.96 11.11 7.13 3.68 117.84%
DPS 0.00 2.00 0.00 5.00 2.00 0.00 0.00 -
NAPS 1.36 1.35 1.30 1.26 1.22 1.19 1.18 9.89%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.07 72.01 40.34 155.81 118.36 78.05 39.35 95.75%
EPS 11.88 8.36 4.14 15.97 11.12 7.14 3.68 117.96%
DPS 0.00 2.00 0.00 5.00 2.00 0.00 0.00 -
NAPS 1.3607 1.3502 1.3014 1.2608 1.2207 1.1914 1.1795 9.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.55 1.69 1.92 0.93 0.92 1.09 0.75 -
P/RPS 1.44 2.35 4.77 0.60 0.78 1.40 1.91 -17.12%
P/EPS 13.06 20.22 46.38 5.83 8.28 15.29 20.38 -25.61%
EY 7.66 4.95 2.16 17.16 12.08 6.54 4.91 34.40%
DY 0.00 1.18 0.00 5.38 2.17 0.00 0.00 -
P/NAPS 1.14 1.25 1.48 0.74 0.75 0.92 0.64 46.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 1.60 1.60 1.63 1.59 0.91 0.98 1.04 -
P/RPS 1.48 2.22 4.05 1.02 0.77 1.26 2.64 -31.93%
P/EPS 13.48 19.14 39.37 9.96 8.19 13.74 28.26 -38.86%
EY 7.42 5.23 2.54 10.04 12.21 7.28 3.54 63.56%
DY 0.00 1.25 0.00 3.14 2.20 0.00 0.00 -
P/NAPS 1.18 1.19 1.25 1.26 0.75 0.82 0.88 21.53%

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