[CENBOND] QoQ TTM Result on 31-Mar-2013 [#4]

Stock

[CENBOND] CENTURY BOND BHD

Announcement Date

30-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

31-Mar-2013 [#4]

Profit Trend

QoQ- 10.72%

YoY- 29.4%

Quarter Report

CENBOND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	177,927	183,027	188,024	186,841	186,167	184,557	183,128	-1.89%
YoY %	-2.79%	-2.66%	0.63%	0.36%	0.87%	0.78%	-	-
Horiz. %	97.16%	99.94%	102.67%	102.03%	101.66%	100.78%	100.00%	-
PBT	27,763	28,715	27,544	26,650	25,129	22,754	21,451	18.70%
YoY %	-3.32%	4.25%	3.35%	6.05%	10.44%	6.07%	-	-
Horiz. %	129.43%	133.86%	128.40%	124.24%	117.15%	106.07%	100.00%	-
Tax	-6,361	-6,758	-6,419	-6,093	-6,592	-5,934	-5,752	6.91%
YoY %	5.87%	-5.28%	-5.35%	7.57%	-11.09%	-3.16%	-	-
Horiz. %	110.59%	117.49%	111.60%	105.93%	114.60%	103.16%	100.00%	-
NP	21,402	21,957	21,125	20,557	18,537	16,820	15,699	22.87%
YoY %	-2.53%	3.94%	2.76%	10.90%	10.21%	7.14%	-	-
Horiz. %	136.33%	139.86%	134.56%	130.94%	118.08%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,063	20,619	19,711	19,152	17,297	15,696	14,831	22.24%
YoY %	-2.70%	4.61%	2.92%	10.72%	10.20%	5.83%	-	-
Horiz. %	135.28%	139.03%	132.90%	129.13%	116.63%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.91%	23.53%	23.30%	22.86%	26.23%	26.08%	26.81%	-
YoY %	-2.63%	0.99%	1.92%	-12.85%	0.58%	-2.72%	-	-
Horiz. %	85.45%	87.77%	86.91%	85.27%	97.84%	97.28%	100.00%	-
Total Cost	156,525	161,070	166,899	166,284	167,630	167,737	167,429	-4.37%
YoY %	-2.82%	-3.49%	0.37%	-0.80%	-0.06%	0.18%	-	-
Horiz. %	93.49%	96.20%	99.68%	99.32%	100.12%	100.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,316	162,160	156,062	151,200	146,246	142,696	141,439	10.03%
YoY %	0.71%	3.91%	3.22%	3.39%	2.49%	0.89%	-	-
Horiz. %	115.47%	114.65%	110.34%	106.90%	103.40%	100.89%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	6,002	6,002	3,600	3,600	2,995	4,796	4,796	16.08%
YoY %	0.00%	66.72%	0.00%	20.20%	-37.55%	0.00%	-	-
Horiz. %	125.15%	125.15%	75.06%	75.06%	62.45%	100.00%	100.00%	-
Div Payout %	29.92%	29.11%	18.26%	18.80%	17.32%	30.56%	32.34%	-
YoY %	2.78%	59.42%	-2.87%	8.55%	-43.32%	-5.50%	-	-
Horiz. %	92.52%	90.01%	56.46%	58.13%	53.56%	94.50%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	163,316	162,160	156,062	151,200	146,246	142,696	141,439	10.03%
YoY %	0.71%	3.91%	3.22%	3.39%	2.49%	0.89%	-	-
Horiz. %	115.47%	114.65%	110.34%	106.90%	103.40%	100.89%	100.00%	-
NOSH	120,085	120,118	120,048	120,000	119,874	119,913	119,864	0.12%
YoY %	-0.03%	0.06%	0.04%	0.11%	-0.03%	0.04%	-	-
Horiz. %	100.18%	100.21%	100.15%	100.11%	100.01%	100.04%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	12.03%	12.00%	11.24%	11.00%	9.96%	9.11%	8.57%	-
YoY %	0.25%	6.76%	2.18%	10.44%	9.33%	6.30%	-	-
Horiz. %	140.37%	140.02%	131.16%	128.35%	116.22%	106.30%	100.00%	-
ROE	12.28%	12.72%	12.63%	12.67%	11.83%	11.00%	10.49%	-
YoY %	-3.46%	0.71%	-0.32%	7.10%	7.55%	4.86%	-	-
Horiz. %	117.06%	121.26%	120.40%	120.78%	112.77%	104.86%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	148.17	152.37	156.62	155.70	155.30	153.91	152.78	-2.01%
YoY %	-2.76%	-2.71%	0.59%	0.26%	0.90%	0.74%	-	-
Horiz. %	96.98%	99.73%	102.51%	101.91%	101.65%	100.74%	100.00%	-
EPS	16.71	17.17	16.42	15.96	14.43	13.09	12.37	22.13%
YoY %	-2.68%	4.57%	2.88%	10.60%	10.24%	5.82%	-	-
Horiz. %	135.08%	138.80%	132.74%	129.02%	116.65%	105.82%	100.00%	-
DPS	5.00	5.00	3.00	3.00	2.50	4.00	4.00	15.99%
YoY %	0.00%	66.67%	0.00%	20.00%	-37.50%	0.00%	-	-
Horiz. %	125.00%	125.00%	75.00%	75.00%	62.50%	100.00%	100.00%	-
NAPS	1.36	1.35	1.30	1.26	1.22	1.19	1.18	9.89%
YoY %	0.74%	3.85%	3.17%	3.28%	2.52%	0.85%	-	-
Horiz. %	115.25%	114.41%	110.17%	106.78%	103.39%	100.85%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 120,000
RPS	148.37	152.63	156.79	155.81	155.24	153.90	152.71	-1.89%
YoY %	-2.79%	-2.65%	0.63%	0.37%	0.87%	0.78%	-	-
Horiz. %	97.16%	99.95%	102.67%	102.03%	101.66%	100.78%	100.00%	-
EPS	16.73	17.19	16.44	15.97	14.42	13.09	12.37	22.23%
YoY %	-2.68%	4.56%	2.94%	10.75%	10.16%	5.82%	-	-
Horiz. %	135.25%	138.97%	132.90%	129.10%	116.57%	105.82%	100.00%	-
DPS	5.01	5.01	3.00	3.00	2.50	4.00	4.00	16.14%
YoY %	0.00%	67.00%	0.00%	20.00%	-37.50%	0.00%	-	-
Horiz. %	125.25%	125.25%	75.00%	75.00%	62.50%	100.00%	100.00%	-
NAPS	1.3619	1.3522	1.3014	1.2608	1.2195	1.1899	1.1795	10.03%
YoY %	0.72%	3.90%	3.22%	3.39%	2.49%	0.88%	-	-
Horiz. %	115.46%	114.64%	110.33%	106.89%	103.39%	100.88%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	1.55	1.69	1.92	0.93	0.92	1.09	0.75	-
P/RPS	1.05	1.11	1.23	0.60	0.59	0.71	0.49	65.98%
YoY %	-5.41%	-9.76%	105.00%	1.69%	-16.90%	44.90%	-	-
Horiz. %	214.29%	226.53%	251.02%	122.45%	120.41%	144.90%	100.00%	-
P/EPS	9.28	9.85	11.69	5.83	6.38	8.33	6.06	32.75%
YoY %	-5.79%	-15.74%	100.51%	-8.62%	-23.41%	37.46%	-	-
Horiz. %	153.14%	162.54%	192.90%	96.20%	105.28%	137.46%	100.00%	-
EY	10.78	10.16	8.55	17.16	15.68	12.01	16.50	-24.64%
YoY %	6.10%	18.83%	-50.17%	9.44%	30.56%	-27.21%	-	-
Horiz. %	65.33%	61.58%	51.82%	104.00%	95.03%	72.79%	100.00%	-
DY	3.23	2.96	1.56	3.23	2.72	3.67	5.33	-28.32%
YoY %	9.12%	89.74%	-51.70%	18.75%	-25.89%	-31.14%	-	-
Horiz. %	60.60%	55.53%	29.27%	60.60%	51.03%	68.86%	100.00%	-
P/NAPS	1.14	1.25	1.48	0.74	0.75	0.92	0.64	46.78%
YoY %	-8.80%	-15.54%	100.00%	-1.33%	-18.48%	43.75%	-	-
Horiz. %	178.12%	195.31%	231.25%	115.62%	117.19%	143.75%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	28/11/13	28/08/13	30/05/13	27/02/13	28/11/12	29/08/12	-
Price	1.60	1.60	1.63	1.59	0.91	0.98	1.04	-
P/RPS	1.08	1.05	1.04	1.02	0.59	0.64	0.68	36.01%
YoY %	2.86%	0.96%	1.96%	72.88%	-7.81%	-5.88%	-	-
Horiz. %	158.82%	154.41%	152.94%	150.00%	86.76%	94.12%	100.00%	-
P/EPS	9.58	9.32	9.93	9.96	6.31	7.49	8.41	9.04%
YoY %	2.79%	-6.14%	-0.30%	57.84%	-15.75%	-10.94%	-	-
Horiz. %	113.91%	110.82%	118.07%	118.43%	75.03%	89.06%	100.00%	-
EY	10.44	10.73	10.07	10.04	15.86	13.36	11.90	-8.33%
YoY %	-2.70%	6.55%	0.30%	-36.70%	18.71%	12.27%	-	-
Horiz. %	87.73%	90.17%	84.62%	84.37%	133.28%	112.27%	100.00%	-
DY	3.13	3.13	1.84	1.89	2.75	4.08	3.85	-12.85%
YoY %	0.00%	70.11%	-2.65%	-31.27%	-32.60%	5.97%	-	-
Horiz. %	81.30%	81.30%	47.79%	49.09%	71.43%	105.97%	100.00%	-
P/NAPS	1.18	1.19	1.25	1.26	0.75	0.82	0.88	21.53%
YoY %	-0.84%	-4.80%	-0.79%	68.00%	-8.54%	-6.82%	-	-
Horiz. %	134.09%	135.23%	142.05%	143.18%	85.23%	93.18%	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