[CENBOND] YoY TTM Result on 30-Sep-2016 [#2]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -8.21%
YoY- -11.91%
Quarter Report
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 155,514 158,294 164,119 183,027 184,557 179,553 163,129 -0.79%
PBT 18,027 21,762 19,443 28,715 22,754 23,000 22,985 -3.96%
Tax -3,501 -5,307 -5,037 -6,758 -5,934 -6,943 -3,857 -1.59%
NP 14,526 16,455 14,406 21,957 16,820 16,057 19,128 -4.47%
-
NP to SH 14,068 15,970 13,493 20,619 15,696 15,271 18,497 -4.45%
-
Tax Rate 19.42% 24.39% 25.91% 23.53% 26.08% 30.19% 16.78% -
Total Cost 140,988 141,839 149,713 161,070 167,737 163,496 144,001 -0.35%
-
Net Worth 167,887 158,287 170,654 162,160 142,696 134,236 122,429 5.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,597 27,603 6,000 6,002 4,796 - - -
Div Payout % 25.57% 172.85% 44.47% 29.11% 30.56% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 167,887 158,287 170,654 162,160 142,696 134,236 122,429 5.39%
NOSH 119,919 119,915 120,179 120,118 119,913 119,854 120,028 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.34% 10.40% 8.78% 12.00% 9.11% 8.94% 11.73% -
ROE 8.38% 10.09% 7.91% 12.72% 11.00% 11.38% 15.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 129.68 132.01 136.56 152.37 153.91 149.81 135.91 -0.77%
EPS 11.73 13.32 11.23 17.17 13.09 12.74 15.41 -4.44%
DPS 3.00 23.00 5.00 5.00 4.00 0.00 0.00 -
NAPS 1.40 1.32 1.42 1.35 1.19 1.12 1.02 5.41%
Adjusted Per Share Value based on latest NOSH - 119,919
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 129.68 132.00 136.86 152.63 153.90 149.73 136.03 -0.79%
EPS 11.73 13.32 11.25 17.19 13.09 12.73 15.42 -4.45%
DPS 3.00 23.02 5.00 5.01 4.00 0.00 0.00 -
NAPS 1.40 1.32 1.4231 1.3522 1.1899 1.1194 1.0209 5.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.72 1.30 1.43 1.69 1.09 0.61 0.73 -
P/RPS 1.33 0.98 1.05 1.11 0.71 0.41 0.54 16.19%
P/EPS 14.66 9.76 12.74 9.85 8.33 4.79 4.74 20.68%
EY 6.82 10.24 7.85 10.16 12.01 20.89 21.11 -17.15%
DY 1.74 17.69 3.50 2.96 3.67 0.00 0.00 -
P/NAPS 1.23 0.98 1.01 1.25 0.92 0.54 0.72 9.32%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 28/11/14 28/11/13 28/11/12 25/11/11 24/11/10 -
Price 1.76 1.47 1.30 1.60 0.98 0.81 0.69 -
P/RPS 1.36 1.11 0.95 1.05 0.64 0.54 0.51 17.74%
P/EPS 15.00 11.04 11.58 9.32 7.49 6.36 4.48 22.28%
EY 6.67 9.06 8.64 10.73 13.36 15.73 22.33 -18.22%
DY 1.70 15.65 3.85 3.13 4.08 0.00 0.00 -
P/NAPS 1.26 1.11 0.92 1.19 0.82 0.72 0.68 10.81%

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