[CENSOF] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 145.96%
YoY- 352.37%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 87,685 73,296 62,484 52,828 76,776 60,440 57,294 32.76%
PBT 29,751 21,626 26,416 32,972 -69,117 3,946 4,786 237.70%
Tax -1,046 -1,092 -524 -500 -805 -938 -418 84.21%
NP 28,705 20,534 25,892 32,472 -69,922 3,008 4,368 250.44%
-
NP to SH 26,795 18,780 24,158 32,516 -70,746 2,048 3,238 308.59%
-
Tax Rate 3.52% 5.05% 1.98% 1.52% - 23.77% 8.73% -
Total Cost 58,980 52,761 36,592 20,356 146,698 57,432 52,926 7.48%
-
Net Worth 80,015 72,002 69,945 66,182 60,786 130,960 131,813 -28.28%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 3,776 - - - - - - -
Div Payout % 14.09% - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 80,015 72,002 69,945 66,182 60,786 130,960 131,813 -28.28%
NOSH 552,281 501,758 501,758 501,758 501,758 501,758 501,758 6.59%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 32.74% 28.02% 41.44% 61.47% -91.07% 4.98% 7.62% -
ROE 33.49% 26.08% 34.54% 49.13% -116.38% 1.56% 2.46% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.41 14.61 12.45 10.53 15.30 12.04 11.41 32.50%
EPS 5.32 3.75 4.82 6.48 -14.09 0.41 0.64 309.82%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1435 0.1394 0.1319 0.1211 0.2609 0.2626 -28.43%
Adjusted Per Share Value based on latest NOSH - 501,758
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.88 13.27 11.31 9.57 13.90 10.94 10.37 32.82%
EPS 4.85 3.40 4.37 5.89 -12.81 0.37 0.59 306.78%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1304 0.1266 0.1198 0.1101 0.2371 0.2387 -28.28%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.315 0.265 0.135 0.105 0.08 0.125 0.115 -
P/RPS 1.81 1.81 1.08 1.00 0.52 1.04 1.01 47.48%
P/EPS 5.92 7.08 2.80 1.62 -0.57 30.64 17.83 -52.01%
EY 16.89 14.12 35.66 61.72 -176.18 3.26 5.61 108.36%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.85 0.97 0.80 0.66 0.48 0.44 172.31%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/05/21 08/02/21 18/11/20 27/08/20 25/06/20 28/02/20 27/11/19 -
Price 0.355 0.245 0.155 0.155 0.115 0.105 0.13 -
P/RPS 2.04 1.68 1.24 1.47 0.75 0.87 1.14 47.34%
P/EPS 6.67 6.55 3.22 2.39 -0.82 25.74 20.15 -52.11%
EY 14.99 15.28 31.06 41.81 -122.56 3.89 4.96 108.89%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.71 1.11 1.18 0.95 0.40 0.50 170.70%

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