[CENBOND] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 15.96%
YoY- 11.51%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 172,702 187,186 181,290 163,172 173,346 208,946 166,538 0.60%
PBT 28,800 24,670 21,454 18,050 17,192 15,784 13,234 13.82%
Tax -7,452 -6,122 -5,392 -2,754 -5,500 -4,614 -3,528 13.25%
NP 21,348 18,548 16,062 15,296 11,692 11,170 9,706 14.02%
-
NP to SH 20,054 17,120 15,330 14,644 13,132 10,734 9,420 13.40%
-
Tax Rate 25.87% 24.82% 25.13% 15.26% 31.99% 29.23% 26.66% -
Total Cost 151,354 168,638 165,228 147,876 161,654 197,776 156,832 -0.59%
-
Net Worth 161,919 142,866 134,347 122,433 108,032 98,455 85,091 11.30%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,797 - - - - - - -
Div Payout % 23.92% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 161,919 142,866 134,347 122,433 108,032 98,455 85,091 11.30%
NOSH 119,940 120,056 119,953 120,032 120,036 120,067 119,847 0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.36% 9.91% 8.86% 9.37% 6.74% 5.35% 5.83% -
ROE 12.39% 11.98% 11.41% 11.96% 12.16% 10.90% 11.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 143.99 155.92 151.13 135.94 144.41 174.02 138.96 0.59%
EPS 16.72 14.26 12.78 12.20 10.94 8.94 7.86 13.39%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.19 1.12 1.02 0.90 0.82 0.71 11.29%
Adjusted Per Share Value based on latest NOSH - 120,028
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 144.02 156.09 151.18 136.07 144.55 174.24 138.88 0.60%
EPS 16.72 14.28 12.78 12.21 10.95 8.95 7.86 13.39%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3502 1.1914 1.1203 1.021 0.9009 0.821 0.7096 11.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.69 1.09 0.61 0.73 0.68 0.50 0.52 -
P/RPS 1.17 0.70 0.40 0.54 0.47 0.29 0.37 21.13%
P/EPS 10.11 7.64 4.77 5.98 6.22 5.59 6.62 7.30%
EY 9.89 13.08 20.95 16.71 16.09 17.88 15.12 -6.82%
DY 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.92 0.54 0.72 0.76 0.61 0.73 9.36%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 25/11/11 24/11/10 30/11/09 27/11/08 30/11/07 -
Price 1.60 0.98 0.81 0.69 0.58 0.45 0.50 -
P/RPS 1.11 0.63 0.54 0.51 0.40 0.26 0.36 20.62%
P/EPS 9.57 6.87 6.34 5.66 5.30 5.03 6.36 7.04%
EY 10.45 14.55 15.78 17.68 18.86 19.87 15.72 -6.57%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.82 0.72 0.68 0.64 0.55 0.70 9.23%

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