[CENSOF] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
02-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -12.71%
YoY- 4.31%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 44,765 36,166 43,594 34,092 43,340 43,901 26,094 43.07%
PBT 9,805 6,188 5,900 8,096 9,699 9,030 5,768 42.20%
Tax -355 -20 -24 -36 -198 -2 0 -
NP 9,450 6,168 5,876 8,060 9,501 9,028 5,768 38.76%
-
NP to SH 9,327 6,361 5,960 8,128 9,312 9,028 5,768 37.56%
-
Tax Rate 3.62% 0.32% 0.41% 0.44% 2.04% 0.02% 0.00% -
Total Cost 35,315 29,998 37,718 26,032 33,839 34,873 20,326 44.28%
-
Net Worth 63,465 6,230,782 59,424 58,549 56,524 56,848 51,534 14.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 343 - 68 -
Div Payout % - - - - 3.69% - 1.19% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 63,465 6,230,782 59,424 58,549 56,524 56,848 51,534 14.82%
NOSH 338,664 356,044 350,588 344,406 343,616 343,705 343,333 -0.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.11% 17.05% 13.48% 23.64% 21.92% 20.56% 22.10% -
ROE 14.70% 0.10% 10.03% 13.88% 16.47% 15.88% 11.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.22 10.16 12.43 9.90 12.61 12.77 7.60 44.39%
EPS 2.77 1.79 1.70 2.36 2.71 2.63 1.68 39.35%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.02 -
NAPS 0.1874 17.50 0.1695 0.17 0.1645 0.1654 0.1501 15.86%
Adjusted Per Share Value based on latest NOSH - 344,406
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.11 6.55 7.89 6.17 7.85 7.95 4.72 43.22%
EPS 1.69 1.15 1.08 1.47 1.69 1.63 1.04 38.01%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.01 -
NAPS 0.1149 11.2819 0.1076 0.106 0.1023 0.1029 0.0933 14.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.35 0.36 0.40 0.45 0.41 0.37 0.70 -
P/RPS 2.65 3.54 3.22 4.55 3.25 2.90 9.21 -56.25%
P/EPS 12.71 20.15 23.53 19.07 15.13 14.09 41.67 -54.52%
EY 7.87 4.96 4.25 5.24 6.61 7.10 2.40 119.92%
DY 0.00 0.00 0.00 0.00 0.24 0.00 0.03 -
P/NAPS 1.87 0.02 2.36 2.65 2.49 2.24 4.66 -45.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 21/11/12 22/08/12 02/05/12 27/02/12 24/11/11 29/08/11 -
Price 0.385 0.34 0.37 0.41 0.50 0.46 0.50 -
P/RPS 2.91 3.35 2.98 4.14 3.96 3.60 6.58 -41.80%
P/EPS 13.98 19.03 21.76 17.37 18.45 17.51 29.76 -39.43%
EY 7.15 5.25 4.59 5.76 5.42 5.71 3.36 65.06%
DY 0.00 0.00 0.00 0.00 0.20 0.00 0.04 -
P/NAPS 2.05 0.02 2.18 2.41 3.04 2.78 3.33 -27.52%

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