[CENSOF] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
07-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 11.77%
YoY- -53.78%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 82,954 81,176 110,069 86,993 87,792 84,236 87,685 -3.62%
PBT 7,512 5,604 24,075 12,049 11,322 10,748 29,751 -60.01%
Tax -2,770 -2,532 -4,141 -1,850 -1,678 -1,644 -1,046 91.29%
NP 4,742 3,072 19,934 10,198 9,644 9,104 28,705 -69.85%
-
NP to SH 2,874 1,132 18,446 8,680 7,766 7,132 26,795 -77.39%
-
Tax Rate 36.87% 45.18% 17.20% 15.35% 14.82% 15.30% 3.52% -
Total Cost 78,212 78,104 90,135 76,794 78,148 75,132 58,980 20.68%
-
Net Worth 96,870 96,428 98,527 89,800 87,150 85,217 80,015 13.57%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 4,142 - - - 3,776 -
Div Payout % - - 22.46% - - - 14.09% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 96,870 96,428 98,527 89,800 87,150 85,217 80,015 13.57%
NOSH 552,281 552,281 552,281 552,281 552,281 552,281 552,281 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.72% 3.78% 18.11% 11.72% 10.99% 10.81% 32.74% -
ROE 2.97% 1.17% 18.72% 9.67% 8.91% 8.37% 33.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.02 14.70 19.93 15.75 15.90 15.25 17.41 -9.36%
EPS 0.52 0.20 3.34 1.57 1.40 1.28 5.32 -78.75%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.75 -
NAPS 0.1754 0.1746 0.1784 0.1626 0.1578 0.1543 0.1589 6.80%
Adjusted Per Share Value based on latest NOSH - 552,281
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.02 14.70 19.93 15.75 15.90 15.25 15.88 -3.64%
EPS 0.52 0.20 3.34 1.57 1.40 1.28 4.85 -77.40%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.68 -
NAPS 0.1754 0.1746 0.1784 0.1626 0.1578 0.1543 0.1449 13.56%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.25 0.31 0.30 0.315 0.34 0.46 0.315 -
P/RPS 1.66 2.11 1.51 2.00 2.14 3.02 1.81 -5.59%
P/EPS 48.04 151.24 8.98 20.04 24.18 35.62 5.92 303.30%
EY 2.08 0.66 11.13 4.99 4.14 2.81 16.89 -75.21%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.38 -
P/NAPS 1.43 1.78 1.68 1.94 2.15 2.98 1.98 -19.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 17/08/22 30/05/22 07/02/22 10/11/21 11/08/21 18/05/21 -
Price 0.26 0.275 0.23 0.33 0.35 0.45 0.355 -
P/RPS 1.73 1.87 1.15 2.10 2.20 2.95 2.04 -10.39%
P/EPS 49.96 134.17 6.89 21.00 24.89 34.85 6.67 282.35%
EY 2.00 0.75 14.52 4.76 4.02 2.87 14.99 -73.85%
DY 0.00 0.00 3.26 0.00 0.00 0.00 2.11 -
P/NAPS 1.48 1.58 1.29 2.03 2.22 2.92 2.23 -23.89%

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