[CENBOND] QoQ TTM Result on 31-Dec-2006 [#3]

Stock

[CENBOND] CENTURY BOND BHD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Dec-2006 [#3]

Profit Trend

QoQ- -4.52%

YoY- -9.41%

Quarter Report

Century Bond_31.12.06_3 qtr.pdf

Latest QR

Upcoming QR

CENBOND's Result

CENBOND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	152,638	145,838	146,251	150,428	154,786	154,205	151,633	0.44%
YoY %	4.66%	-0.28%	-2.78%	-2.82%	0.38%	1.70%	-	-
Horiz. %	100.66%	96.18%	96.45%	99.21%	102.08%	101.70%	100.00%	-
PBT	12,273	11,561	11,518	11,648	11,827	11,908	11,732	3.04%
YoY %	6.16%	0.37%	-1.12%	-1.51%	-0.68%	1.50%	-	-
Horiz. %	104.61%	98.54%	98.18%	99.28%	100.81%	101.50%	100.00%	-
Tax	-2,119	-1,675	-1,706	-2,761	-2,513	-2,572	-2,705	-15.00%
YoY %	-26.51%	1.82%	38.21%	-9.87%	2.29%	4.92%	-	-
Horiz. %	78.34%	61.92%	63.07%	102.07%	92.90%	95.08%	100.00%	-
NP	10,154	9,886	9,812	8,887	9,314	9,336	9,027	8.15%
YoY %	2.71%	0.75%	10.41%	-4.58%	-0.24%	3.42%	-	-
Horiz. %	112.48%	109.52%	108.70%	98.45%	103.18%	103.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,876	9,565	9,501	8,557	8,962	8,998	8,680	8.97%
YoY %	3.25%	0.67%	11.03%	-4.52%	-0.40%	3.66%	-	-
Horiz. %	113.78%	110.20%	109.46%	98.58%	103.25%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.27%	14.49%	14.81%	23.70%	21.25%	21.60%	23.06%	-
YoY %	19.19%	-2.16%	-37.51%	11.53%	-1.62%	-6.33%	-	-
Horiz. %	74.89%	62.84%	64.22%	102.78%	92.15%	93.67%	100.00%	-
Total Cost	142,484	135,952	136,439	141,541	145,472	144,869	142,606	-0.05%
YoY %	4.80%	-0.36%	-3.60%	-2.70%	0.42%	1.59%	-	-
Horiz. %	99.91%	95.33%	95.68%	99.25%	102.01%	101.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,267	85,651	86,246	83,964	84,113	82,133	80,517	3.89%
YoY %	-0.45%	-0.69%	2.72%	-0.18%	2.41%	2.01%	-	-
Horiz. %	105.90%	106.38%	107.12%	104.28%	104.47%	102.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	5,989	5,989	5,989	4,206	4,206	4,206	4,206	26.54%
YoY %	0.00%	0.00%	42.39%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.39%	142.39%	142.39%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	60.65%	62.62%	63.04%	49.15%	46.93%	46.75%	48.46%	-
YoY %	-3.15%	-0.67%	28.26%	4.73%	0.39%	-3.53%	-	-
Horiz. %	125.15%	129.22%	130.09%	101.42%	96.84%	96.47%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	85,267	85,651	86,246	83,964	84,113	82,133	80,517	3.89%
YoY %	-0.45%	-0.69%	2.72%	-0.18%	2.41%	2.01%	-	-
Horiz. %	105.90%	106.38%	107.12%	104.28%	104.47%	102.01%	100.00%	-
NOSH	120,094	115,744	119,787	119,948	120,162	117,333	120,175	-0.04%
YoY %	3.76%	-3.38%	-0.13%	-0.18%	2.41%	-2.36%	-	-
Horiz. %	99.93%	96.31%	99.68%	99.81%	99.99%	97.64%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	6.65%	6.78%	6.71%	5.91%	6.02%	6.05%	5.95%	-
YoY %	-1.92%	1.04%	13.54%	-1.83%	-0.50%	1.68%	-	-
Horiz. %	111.76%	113.95%	112.77%	99.33%	101.18%	101.68%	100.00%	-
ROE	11.58%	11.17%	11.02%	10.19%	10.65%	10.96%	10.78%	-
YoY %	3.67%	1.36%	8.15%	-4.32%	-2.83%	1.67%	-	-
Horiz. %	107.42%	103.62%	102.23%	94.53%	98.79%	101.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	127.10	126.00	122.09	125.41	128.81	131.42	126.18	0.48%
YoY %	0.87%	3.20%	-2.65%	-2.64%	-1.99%	4.15%	-	-
Horiz. %	100.73%	99.86%	96.76%	99.39%	102.08%	104.15%	100.00%	-
EPS	8.22	8.26	7.93	7.13	7.46	7.67	7.22	9.02%
YoY %	-0.48%	4.16%	11.22%	-4.42%	-2.74%	6.23%	-	-
Horiz. %	113.85%	114.40%	109.83%	98.75%	103.32%	106.23%	100.00%	-
DPS	4.99	5.17	5.00	3.51	3.50	3.58	3.50	26.64%
YoY %	-3.48%	3.40%	42.45%	0.29%	-2.23%	2.29%	-	-
Horiz. %	142.57%	147.71%	142.86%	100.29%	100.00%	102.29%	100.00%	-
NAPS	0.71	0.74	0.72	0.70	0.70	0.70	0.67	3.93%
YoY %	-4.05%	2.78%	2.86%	0.00%	0.00%	4.48%	-	-
Horiz. %	105.97%	110.45%	107.46%	104.48%	104.48%	104.48%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 119,948
RPS	127.28	121.61	121.96	125.44	129.08	128.59	126.45	0.43%
YoY %	4.66%	-0.29%	-2.77%	-2.82%	0.38%	1.69%	-	-
Horiz. %	100.66%	96.17%	96.45%	99.20%	102.08%	101.69%	100.00%	-
EPS	8.24	7.98	7.92	7.14	7.47	7.50	7.24	8.99%
YoY %	3.26%	0.76%	10.92%	-4.42%	-0.40%	3.59%	-	-
Horiz. %	113.81%	110.22%	109.39%	98.62%	103.18%	103.59%	100.00%	-
DPS	4.99	4.99	4.99	3.51	3.51	3.51	3.51	26.40%
YoY %	0.00%	0.00%	42.17%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.17%	142.17%	142.17%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.711	0.7142	0.7192	0.7002	0.7014	0.6849	0.6714	3.89%
YoY %	-0.45%	-0.70%	2.71%	-0.17%	2.41%	2.01%	-	-
Horiz. %	105.90%	106.37%	107.12%	104.29%	104.47%	102.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.52	0.62	0.52	0.50	0.51	0.60	0.45	-
P/RPS	0.41	0.49	0.43	0.40	0.40	0.46	0.36	9.04%
YoY %	-16.33%	13.95%	7.50%	0.00%	-13.04%	27.78%	-	-
Horiz. %	113.89%	136.11%	119.44%	111.11%	111.11%	127.78%	100.00%	-
P/EPS	6.32	7.50	6.56	7.01	6.84	7.82	6.23	0.95%
YoY %	-15.73%	14.33%	-6.42%	2.49%	-12.53%	25.52%	-	-
Horiz. %	101.44%	120.39%	105.30%	112.52%	109.79%	125.52%	100.00%	-
EY	15.81	13.33	15.25	14.27	14.62	12.78	16.05	-0.99%
YoY %	18.60%	-12.59%	6.87%	-2.39%	14.40%	-20.37%	-	-
Horiz. %	98.50%	83.05%	95.02%	88.91%	91.09%	79.63%	100.00%	-
DY	9.59	8.35	9.62	7.01	6.86	5.97	7.78	14.94%
YoY %	14.85%	-13.20%	37.23%	2.19%	14.91%	-23.26%	-	-
Horiz. %	123.26%	107.33%	123.65%	90.10%	88.17%	76.74%	100.00%	-
P/NAPS	0.73	0.84	0.72	0.71	0.73	0.86	0.67	5.87%
YoY %	-13.10%	16.67%	1.41%	-2.74%	-15.12%	28.36%	-	-
Horiz. %	108.96%	125.37%	107.46%	105.97%	108.96%	128.36%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/11/07	24/08/07	23/05/07	26/02/07	28/11/06	28/08/06	31/05/06	-
Price	0.50	0.54	0.53	0.56	0.52	0.50	0.70	-
P/RPS	0.39	0.43	0.43	0.45	0.40	0.38	0.55	-20.46%
YoY %	-9.30%	0.00%	-4.44%	12.50%	5.26%	-30.91%	-	-
Horiz. %	70.91%	78.18%	78.18%	81.82%	72.73%	69.09%	100.00%	-
P/EPS	6.08	6.53	6.68	7.85	6.97	6.52	9.69	-26.68%
YoY %	-6.89%	-2.25%	-14.90%	12.63%	6.90%	-32.71%	-	-
Horiz. %	62.75%	67.39%	68.94%	81.01%	71.93%	67.29%	100.00%	-
EY	16.45	15.30	14.97	12.74	14.34	15.34	10.32	36.41%
YoY %	7.52%	2.20%	17.50%	-11.16%	-6.52%	48.64%	-	-
Horiz. %	159.40%	148.26%	145.06%	123.45%	138.95%	148.64%	100.00%	-
DY	9.97	9.58	9.43	6.26	6.73	7.17	5.00	58.35%
YoY %	4.07%	1.59%	50.64%	-6.98%	-6.14%	43.40%	-	-
Horiz. %	199.40%	191.60%	188.60%	125.20%	134.60%	143.40%	100.00%	-
P/NAPS	0.70	0.73	0.74	0.80	0.74	0.71	1.04	-23.17%
YoY %	-4.11%	-1.35%	-7.50%	8.11%	4.23%	-31.73%	-	-
Horiz. %	67.31%	70.19%	71.15%	76.92%	71.15%	68.27%	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