[CENBOND] QoQ TTM Result on 30-Jun-2007 [#1]

Stock

[CENBOND] CENTURY BOND BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 0.67%

YoY- 6.3%

Quarter Report

CENBOND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	177,946	166,866	152,638	145,838	146,251	150,428	154,786	9.73%
YoY %	6.64%	9.32%	4.66%	-0.28%	-2.78%	-2.82%	-	-
Horiz. %	114.96%	107.80%	98.61%	94.22%	94.49%	97.18%	100.00%	-
PBT	14,326	13,630	12,273	11,561	11,518	11,648	11,827	13.61%
YoY %	5.11%	11.06%	6.16%	0.37%	-1.12%	-1.51%	-	-
Horiz. %	121.13%	115.24%	103.77%	97.75%	97.39%	98.49%	100.00%	-
Tax	-3,588	-2,635	-2,119	-1,675	-1,706	-2,761	-2,513	26.76%
YoY %	-36.17%	-24.35%	-26.51%	1.82%	38.21%	-9.87%	-	-
Horiz. %	142.78%	104.85%	84.32%	66.65%	67.89%	109.87%	100.00%	-
NP	10,738	10,995	10,154	9,886	9,812	8,887	9,314	9.93%
YoY %	-2.34%	8.28%	2.71%	0.75%	10.41%	-4.58%	-	-
Horiz. %	115.29%	118.05%	109.02%	106.14%	105.35%	95.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,455	10,757	9,876	9,565	9,501	8,557	8,962	10.80%
YoY %	-2.81%	8.92%	3.25%	0.67%	11.03%	-4.52%	-	-
Horiz. %	116.66%	120.03%	110.20%	106.73%	106.01%	95.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.05%	19.33%	17.27%	14.49%	14.81%	23.70%	21.25%	-
YoY %	29.59%	11.93%	19.19%	-2.16%	-37.51%	11.53%	-	-
Horiz. %	117.88%	90.96%	81.27%	68.19%	69.69%	111.53%	100.00%	-
Total Cost	167,208	155,871	142,484	135,952	136,439	141,541	145,472	9.71%
YoY %	7.27%	9.40%	4.80%	-0.36%	-3.60%	-2.70%	-	-
Horiz. %	114.94%	107.15%	97.95%	93.46%	93.79%	97.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	92,548	87,708	85,267	85,651	86,246	83,964	84,113	6.57%
YoY %	5.52%	2.86%	-0.45%	-0.69%	2.72%	-0.18%	-	-
Horiz. %	110.03%	104.27%	101.37%	101.83%	102.54%	99.82%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	5,989	5,989	5,989	5,989	4,206	4,206	-
YoY %	-	0.00%	0.00%	0.00%	42.39%	0.00%	-	-
Horiz. %	-	142.39%	142.39%	142.39%	142.39%	100.00%	100.00%	-
Div Payout %	-	55.68%	60.65%	62.62%	63.04%	49.15%	46.93%	-
YoY %	-	-8.19%	-3.15%	-0.67%	28.26%	4.73%	-	-
Horiz. %	-	118.64%	129.24%	133.43%	134.33%	104.73%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	92,548	87,708	85,267	85,651	86,246	83,964	84,113	6.57%
YoY %	5.52%	2.86%	-0.45%	-0.69%	2.72%	-0.18%	-	-
Horiz. %	110.03%	104.27%	101.37%	101.83%	102.54%	99.82%	100.00%	-
NOSH	120,193	120,148	120,094	115,744	119,787	119,948	120,162	0.01%
YoY %	0.04%	0.04%	3.76%	-3.38%	-0.13%	-0.18%	-	-
Horiz. %	100.03%	99.99%	99.94%	96.32%	99.69%	99.82%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	6.03%	6.59%	6.65%	6.78%	6.71%	5.91%	6.02%	-
YoY %	-8.50%	-0.90%	-1.92%	1.04%	13.54%	-1.83%	-	-
Horiz. %	100.17%	109.47%	110.47%	112.62%	111.46%	98.17%	100.00%	-
ROE	11.30%	12.26%	11.58%	11.17%	11.02%	10.19%	10.65%	-
YoY %	-7.83%	5.87%	3.67%	1.36%	8.15%	-4.32%	-	-
Horiz. %	106.10%	115.12%	108.73%	104.88%	103.47%	95.68%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	148.05	138.88	127.10	126.00	122.09	125.41	128.81	9.71%
YoY %	6.60%	9.27%	0.87%	3.20%	-2.65%	-2.64%	-	-
Horiz. %	114.94%	107.82%	98.67%	97.82%	94.78%	97.36%	100.00%	-
EPS	8.70	8.95	8.22	8.26	7.93	7.13	7.46	10.78%
YoY %	-2.79%	8.88%	-0.48%	4.16%	11.22%	-4.42%	-	-
Horiz. %	116.62%	119.97%	110.19%	110.72%	106.30%	95.58%	100.00%	-
DPS	0.00	4.98	4.99	5.17	5.00	3.51	3.50	-
YoY %	0.00%	-0.20%	-3.48%	3.40%	42.45%	0.29%	-	-
Horiz. %	0.00%	142.29%	142.57%	147.71%	142.86%	100.29%	100.00%	-
NAPS	0.77	0.73	0.71	0.74	0.72	0.70	0.70	6.55%
YoY %	5.48%	2.82%	-4.05%	2.78%	2.86%	0.00%	-	-
Horiz. %	110.00%	104.29%	101.43%	105.71%	102.86%	100.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 115,744
RPS	148.39	139.15	127.28	121.61	121.96	125.44	129.08	9.73%
YoY %	6.64%	9.33%	4.66%	-0.29%	-2.77%	-2.82%	-	-
Horiz. %	114.96%	107.80%	98.61%	94.21%	94.48%	97.18%	100.00%	-
EPS	8.72	8.97	8.24	7.98	7.92	7.14	7.47	10.85%
YoY %	-2.79%	8.86%	3.26%	0.76%	10.92%	-4.42%	-	-
Horiz. %	116.73%	120.08%	110.31%	106.83%	106.02%	95.58%	100.00%	-
DPS	0.00	4.99	4.99	4.99	4.99	3.51	3.51	-
YoY %	0.00%	0.00%	0.00%	0.00%	42.17%	0.00%	-	-
Horiz. %	0.00%	142.17%	142.17%	142.17%	142.17%	100.00%	100.00%	-
NAPS	0.7718	0.7314	0.711	0.7142	0.7192	0.7002	0.7014	6.57%
YoY %	5.52%	2.87%	-0.45%	-0.70%	2.71%	-0.17%	-	-
Horiz. %	110.04%	104.28%	101.37%	101.82%	102.54%	99.83%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.50	0.54	0.52	0.62	0.52	0.50	0.51	-
P/RPS	0.34	0.39	0.41	0.49	0.43	0.40	0.40	-10.25%
YoY %	-12.82%	-4.88%	-16.33%	13.95%	7.50%	0.00%	-	-
Horiz. %	85.00%	97.50%	102.50%	122.50%	107.50%	100.00%	100.00%	-
P/EPS	5.75	6.03	6.32	7.50	6.56	7.01	6.84	-10.91%
YoY %	-4.64%	-4.59%	-15.73%	14.33%	-6.42%	2.49%	-	-
Horiz. %	84.06%	88.16%	92.40%	109.65%	95.91%	102.49%	100.00%	-
EY	17.40	16.58	15.81	13.33	15.25	14.27	14.62	12.29%
YoY %	4.95%	4.87%	18.60%	-12.59%	6.87%	-2.39%	-	-
Horiz. %	119.02%	113.41%	108.14%	91.18%	104.31%	97.61%	100.00%	-
DY	0.00	9.23	9.59	8.35	9.62	7.01	6.86	-
YoY %	0.00%	-3.75%	14.85%	-13.20%	37.23%	2.19%	-	-
Horiz. %	0.00%	134.55%	139.80%	121.72%	140.23%	102.19%	100.00%	-
P/NAPS	0.65	0.74	0.73	0.84	0.72	0.71	0.73	-7.43%
YoY %	-12.16%	1.37%	-13.10%	16.67%	1.41%	-2.74%	-	-
Horiz. %	89.04%	101.37%	100.00%	115.07%	98.63%	97.26%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	26/02/08	30/11/07	24/08/07	23/05/07	26/02/07	28/11/06	-
Price	0.54	0.47	0.50	0.54	0.53	0.56	0.52	-
P/RPS	0.36	0.34	0.39	0.43	0.43	0.45	0.40	-6.77%
YoY %	5.88%	-12.82%	-9.30%	0.00%	-4.44%	12.50%	-	-
Horiz. %	90.00%	85.00%	97.50%	107.50%	107.50%	112.50%	100.00%	-
P/EPS	6.21	5.25	6.08	6.53	6.68	7.85	6.97	-7.40%
YoY %	18.29%	-13.65%	-6.89%	-2.25%	-14.90%	12.63%	-	-
Horiz. %	89.10%	75.32%	87.23%	93.69%	95.84%	112.63%	100.00%	-
EY	16.11	19.05	16.45	15.30	14.97	12.74	14.34	8.06%
YoY %	-15.43%	15.81%	7.52%	2.20%	17.50%	-11.16%	-	-
Horiz. %	112.34%	132.85%	114.71%	106.69%	104.39%	88.84%	100.00%	-
DY	0.00	10.61	9.97	9.58	9.43	6.26	6.73	-
YoY %	0.00%	6.42%	4.07%	1.59%	50.64%	-6.98%	-	-
Horiz. %	0.00%	157.65%	148.14%	142.35%	140.12%	93.02%	100.00%	-
P/NAPS	0.70	0.64	0.70	0.73	0.74	0.80	0.74	-3.63%
YoY %	9.38%	-8.57%	-4.11%	-1.35%	-7.50%	8.11%	-	-
Horiz. %	94.59%	86.49%	94.59%	98.65%	100.00%	108.11%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

997

HLIND

HONG LEONG INDUSTRIES BHD

957

GENTING

GENTING BHD

325

ARMADA

BUMI ARMADA BERHAD

311

JCY

JCY INTERNATIONAL BERHAD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

SALCON

SALCON BHD

252

SAPNRG

SAPURA ENERGY BERHAD

211

TSH

TSH RESOURCES BHD

194

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More