[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 04 June 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 >

PBBANK

PUBLIC BANK BHD

1000

DSONIC

DATASONIC GROUP BERHAD

837

JCY

JCY INTERNATIONAL BERHAD

666

NOTION

NOTION VTEC BHD

626

HLIND

HONG LEONG INDUSTRIES BHD

509

MPI

MALAYSIAN PACIFIC INDUSTRIES

489

PTRANS

PERAK TRANSIT BERHAD

471

YTLPOWR

YTL POWER INTERNATIONAL BHD

404

GENTING

GENTING BHD

389

MAYBANK

MALAYAN BANKING BHD

321

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

DNEX

0.47

+0.01

22,970,800

DSONIC

0.51

+0.005

16,592,600

JCY

0.61

+0.015

15,464,000

BSLCORP-OR

0.005

0.00

12,469,600

SNS

0.66

+0.005

11,257,600

ICONIC-OR

0.005

0.00

6,870,400

IFCAMSC

0.54

-0.005

5,705,200

More active Stocks

DLADY

37.32

+0.32

3,100

NESTLE

128.00

+0.30

800

SMI

0.655

+0.215

3,513,000

TENAGA

13.18

+0.20

253,600

HEIM

24.18

+0.20

100

PETGAS

18.40

+0.18

6,300

AIRPORT

9.99

+0.09

152,300

TEXCYCL

1.45

+0.07

647,100

6.40

+0.07

118,300

VITROX

7.82

+0.07

10,500

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

MCEMENT

4.92

-0.09

44,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PERTAMA

2.33

-0.06

908,300

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

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