[CENBOND] QoQ TTM Result on 30-Sep-2007 [#2]

Stock

[CENBOND] CENTURY BOND BHD

Announcement Date

30-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- 3.25%

YoY- 10.2%

Quarter Report

CENBOND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	186,693	177,946	166,866	152,638	145,838	146,251	150,428	15.50%
YoY %	4.92%	6.64%	9.32%	4.66%	-0.28%	-2.78%	-	-
Horiz. %	124.11%	118.29%	110.93%	101.47%	96.95%	97.22%	100.00%	-
PBT	15,266	14,326	13,630	12,273	11,561	11,518	11,648	19.78%
YoY %	6.56%	5.11%	11.06%	6.16%	0.37%	-1.12%	-	-
Horiz. %	131.06%	122.99%	117.02%	105.37%	99.25%	98.88%	100.00%	-
Tax	-4,029	-3,588	-2,635	-2,119	-1,675	-1,706	-2,761	28.68%
YoY %	-12.29%	-36.17%	-24.35%	-26.51%	1.82%	38.21%	-	-
Horiz. %	145.93%	129.95%	95.44%	76.75%	60.67%	61.79%	100.00%	-
NP	11,237	10,738	10,995	10,154	9,886	9,812	8,887	16.94%
YoY %	4.65%	-2.34%	8.28%	2.71%	0.75%	10.41%	-	-
Horiz. %	126.44%	120.83%	123.72%	114.26%	111.24%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,916	10,455	10,757	9,876	9,565	9,501	8,557	17.64%
YoY %	4.41%	-2.81%	8.92%	3.25%	0.67%	11.03%	-	-
Horiz. %	127.57%	122.18%	125.71%	115.41%	111.78%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.39%	25.05%	19.33%	17.27%	14.49%	14.81%	23.70%	-
YoY %	5.35%	29.59%	11.93%	19.19%	-2.16%	-37.51%	-	-
Horiz. %	111.35%	105.70%	81.56%	72.87%	61.14%	62.49%	100.00%	-
Total Cost	175,456	167,208	155,871	142,484	135,952	136,439	141,541	15.41%
YoY %	4.93%	7.27%	9.40%	4.80%	-0.36%	-3.60%	-	-
Horiz. %	123.96%	118.13%	110.12%	100.67%	96.05%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,692	92,548	87,708	85,267	85,651	86,246	83,964	8.35%
YoY %	2.32%	5.52%	2.86%	-0.45%	-0.69%	2.72%	-	-
Horiz. %	112.78%	110.22%	104.46%	101.55%	102.01%	102.72%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	-	-	5,989	5,989	5,989	5,989	4,206	-
YoY %	-	-	0.00%	0.00%	0.00%	42.39%	-	-
Horiz. %	-	-	142.39%	142.39%	142.39%	142.39%	100.00%	-
Div Payout %	-	-	55.68%	60.65%	62.62%	63.04%	49.15%	-
YoY %	-	-	-8.19%	-3.15%	-0.67%	28.26%	-	-
Horiz. %	-	-	113.29%	123.40%	127.41%	128.26%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	94,692	92,548	87,708	85,267	85,651	86,246	83,964	8.35%
YoY %	2.32%	5.52%	2.86%	-0.45%	-0.69%	2.72%	-	-
Horiz. %	112.78%	110.22%	104.46%	101.55%	102.01%	102.72%	100.00%	-
NOSH	119,863	120,193	120,148	120,094	115,744	119,787	119,948	-0.04%
YoY %	-0.27%	0.04%	0.04%	3.76%	-3.38%	-0.13%	-	-
Horiz. %	99.93%	100.20%	100.17%	100.12%	96.50%	99.87%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	6.02%	6.03%	6.59%	6.65%	6.78%	6.71%	5.91%	-
YoY %	-0.17%	-8.50%	-0.90%	-1.92%	1.04%	13.54%	-	-
Horiz. %	101.86%	102.03%	111.51%	112.52%	114.72%	113.54%	100.00%	-
ROE	11.53%	11.30%	12.26%	11.58%	11.17%	11.02%	10.19%	-
YoY %	2.04%	-7.83%	5.87%	3.67%	1.36%	8.15%	-	-
Horiz. %	113.15%	110.89%	120.31%	113.64%	109.62%	108.15%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	155.75	148.05	138.88	127.10	126.00	122.09	125.41	15.55%
YoY %	5.20%	6.60%	9.27%	0.87%	3.20%	-2.65%	-	-
Horiz. %	124.19%	118.05%	110.74%	101.35%	100.47%	97.35%	100.00%	-
EPS	9.11	8.70	8.95	8.22	8.26	7.93	7.13	17.76%
YoY %	4.71%	-2.79%	8.88%	-0.48%	4.16%	11.22%	-	-
Horiz. %	127.77%	122.02%	125.53%	115.29%	115.85%	111.22%	100.00%	-
DPS	0.00	0.00	4.98	4.99	5.17	5.00	3.51	-
YoY %	0.00%	0.00%	-0.20%	-3.48%	3.40%	42.45%	-	-
Horiz. %	0.00%	0.00%	141.88%	142.17%	147.29%	142.45%	100.00%	-
NAPS	0.79	0.77	0.73	0.71	0.74	0.72	0.70	8.40%
YoY %	2.60%	5.48%	2.82%	-4.05%	2.78%	2.86%	-	-
Horiz. %	112.86%	110.00%	104.29%	101.43%	105.71%	102.86%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 120,094
RPS	155.68	148.39	139.15	127.28	121.61	121.96	125.44	15.50%
YoY %	4.91%	6.64%	9.33%	4.66%	-0.29%	-2.77%	-	-
Horiz. %	124.11%	118.30%	110.93%	101.47%	96.95%	97.23%	100.00%	-
EPS	9.10	8.72	8.97	8.24	7.98	7.92	7.14	17.56%
YoY %	4.36%	-2.79%	8.86%	3.26%	0.76%	10.92%	-	-
Horiz. %	127.45%	122.13%	125.63%	115.41%	111.76%	110.92%	100.00%	-
DPS	0.00	0.00	4.99	4.99	4.99	4.99	3.51	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	42.17%	-	-
Horiz. %	0.00%	0.00%	142.17%	142.17%	142.17%	142.17%	100.00%	-
NAPS	0.7896	0.7718	0.7314	0.711	0.7142	0.7192	0.7002	8.34%
YoY %	2.31%	5.52%	2.87%	-0.45%	-0.70%	2.71%	-	-
Horiz. %	112.77%	110.23%	104.46%	101.54%	102.00%	102.71%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.47	0.50	0.54	0.52	0.62	0.52	0.50	-
P/RPS	0.30	0.34	0.39	0.41	0.49	0.43	0.40	-17.46%
YoY %	-11.76%	-12.82%	-4.88%	-16.33%	13.95%	7.50%	-	-
Horiz. %	75.00%	85.00%	97.50%	102.50%	122.50%	107.50%	100.00%	-
P/EPS	5.16	5.75	6.03	6.32	7.50	6.56	7.01	-18.49%
YoY %	-10.26%	-4.64%	-4.59%	-15.73%	14.33%	-6.42%	-	-
Horiz. %	73.61%	82.03%	86.02%	90.16%	106.99%	93.58%	100.00%	-
EY	19.38	17.40	16.58	15.81	13.33	15.25	14.27	22.65%
YoY %	11.38%	4.95%	4.87%	18.60%	-12.59%	6.87%	-	-
Horiz. %	135.81%	121.93%	116.19%	110.79%	93.41%	106.87%	100.00%	-
DY	0.00	0.00	9.23	9.59	8.35	9.62	7.01	-
YoY %	0.00%	0.00%	-3.75%	14.85%	-13.20%	37.23%	-	-
Horiz. %	0.00%	0.00%	131.67%	136.80%	119.12%	137.23%	100.00%	-
P/NAPS	0.59	0.65	0.74	0.73	0.84	0.72	0.71	-11.62%
YoY %	-9.23%	-12.16%	1.37%	-13.10%	16.67%	1.41%	-	-
Horiz. %	83.10%	91.55%	104.23%	102.82%	118.31%	101.41%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	30/05/08	26/02/08	30/11/07	24/08/07	23/05/07	26/02/07	-
Price	0.52	0.54	0.47	0.50	0.54	0.53	0.56	-
P/RPS	0.33	0.36	0.34	0.39	0.43	0.43	0.45	-18.69%
YoY %	-8.33%	5.88%	-12.82%	-9.30%	0.00%	-4.44%	-	-
Horiz. %	73.33%	80.00%	75.56%	86.67%	95.56%	95.56%	100.00%	-
P/EPS	5.71	6.21	5.25	6.08	6.53	6.68	7.85	-19.13%
YoY %	-8.05%	18.29%	-13.65%	-6.89%	-2.25%	-14.90%	-	-
Horiz. %	72.74%	79.11%	66.88%	77.45%	83.18%	85.10%	100.00%	-
EY	17.51	16.11	19.05	16.45	15.30	14.97	12.74	23.64%
YoY %	8.69%	-15.43%	15.81%	7.52%	2.20%	17.50%	-	-
Horiz. %	137.44%	126.45%	149.53%	129.12%	120.09%	117.50%	100.00%	-
DY	0.00	0.00	10.61	9.97	9.58	9.43	6.26	-
YoY %	0.00%	0.00%	6.42%	4.07%	1.59%	50.64%	-	-
Horiz. %	0.00%	0.00%	169.49%	159.27%	153.04%	150.64%	100.00%	-
P/NAPS	0.66	0.70	0.64	0.70	0.73	0.74	0.80	-12.04%
YoY %	-5.71%	9.38%	-8.57%	-4.11%	-1.35%	-7.50%	-	-
Horiz. %	82.50%	87.50%	80.00%	87.50%	91.25%	92.50%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos