[CENBOND] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 8.92%
YoY- 25.71%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 199,150 186,693 177,946 166,866 152,638 145,838 146,251 22.78%
PBT 15,602 15,266 14,326 13,630 12,273 11,561 11,518 22.35%
Tax -4,131 -4,029 -3,588 -2,635 -2,119 -1,675 -1,706 80.03%
NP 11,471 11,237 10,738 10,995 10,154 9,886 9,812 10.94%
-
NP to SH 11,112 10,916 10,455 10,757 9,876 9,565 9,501 10.97%
-
Tax Rate 26.48% 26.39% 25.05% 19.33% 17.27% 14.49% 14.81% -
Total Cost 187,679 175,456 167,208 155,871 142,484 135,952 136,439 23.61%
-
Net Worth 98,184 94,692 92,548 87,708 85,267 85,651 86,246 9.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,989 5,989 5,989 5,989 -
Div Payout % - - - 55.68% 60.65% 62.62% 63.04% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 98,184 94,692 92,548 87,708 85,267 85,651 86,246 9.00%
NOSH 119,736 119,863 120,193 120,148 120,094 115,744 119,787 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.76% 6.02% 6.03% 6.59% 6.65% 6.78% 6.71% -
ROE 11.32% 11.53% 11.30% 12.26% 11.58% 11.17% 11.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 166.32 155.75 148.05 138.88 127.10 126.00 122.09 22.81%
EPS 9.28 9.11 8.70 8.95 8.22 8.26 7.93 11.01%
DPS 0.00 0.00 0.00 4.98 4.99 5.17 5.00 -
NAPS 0.82 0.79 0.77 0.73 0.71 0.74 0.72 9.03%
Adjusted Per Share Value based on latest NOSH - 120,148
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 166.07 155.68 148.39 139.15 127.28 121.61 121.96 22.78%
EPS 9.27 9.10 8.72 8.97 8.24 7.98 7.92 11.03%
DPS 0.00 0.00 0.00 4.99 4.99 4.99 4.99 -
NAPS 0.8188 0.7896 0.7718 0.7314 0.711 0.7142 0.7192 9.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.47 0.50 0.54 0.52 0.62 0.52 -
P/RPS 0.30 0.30 0.34 0.39 0.41 0.49 0.43 -21.28%
P/EPS 5.39 5.16 5.75 6.03 6.32 7.50 6.56 -12.24%
EY 18.56 19.38 17.40 16.58 15.81 13.33 15.25 13.95%
DY 0.00 0.00 0.00 9.23 9.59 8.35 9.62 -
P/NAPS 0.61 0.59 0.65 0.74 0.73 0.84 0.72 -10.43%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 26/02/08 30/11/07 24/08/07 23/05/07 -
Price 0.45 0.52 0.54 0.47 0.50 0.54 0.53 -
P/RPS 0.27 0.33 0.36 0.34 0.39 0.43 0.43 -26.61%
P/EPS 4.85 5.71 6.21 5.25 6.08 6.53 6.68 -19.17%
EY 20.62 17.51 16.11 19.05 16.45 15.30 14.97 23.72%
DY 0.00 0.00 0.00 10.61 9.97 9.58 9.43 -
P/NAPS 0.55 0.66 0.70 0.64 0.70 0.73 0.74 -17.90%

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