[CENSOF] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 184.65%
YoY- 541.44%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 155,117 142,052 136,204 152,051 136,458 128,298 126,096 14.76%
PBT 31,186 29,536 29,544 32,797 29,045 23,824 26,864 10.42%
Tax -10,118 -7,164 -7,904 -11,164 -11,616 -9,758 -6,804 30.18%
NP 21,068 22,372 21,640 21,633 17,429 14,066 20,060 3.31%
-
NP to SH 7,897 5,514 3,352 7,678 2,697 2,356 6,840 10.02%
-
Tax Rate 32.44% 24.26% 26.75% 34.04% 39.99% 40.96% 25.33% -
Total Cost 134,049 119,680 114,564 130,418 119,029 114,232 106,036 16.86%
-
Net Worth 143,996 142,083 139,453 107,683 120,284 116,134 96,117 30.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 143,996 142,083 139,453 107,683 120,284 116,134 96,117 30.83%
NOSH 485,491 492,321 492,941 438,628 421,458 406,206 397,674 14.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.58% 15.75% 15.89% 14.23% 12.77% 10.96% 15.91% -
ROE 5.48% 3.88% 2.40% 7.13% 2.24% 2.03% 7.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 31.95 28.85 27.63 34.67 32.38 31.58 31.71 0.50%
EPS 1.63 1.12 0.68 1.75 0.64 0.58 1.72 -3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2886 0.2829 0.2455 0.2854 0.2859 0.2417 14.57%
Adjusted Per Share Value based on latest NOSH - 438,217
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.09 25.72 24.66 27.53 24.71 23.23 22.83 14.78%
EPS 1.43 1.00 0.61 1.39 0.49 0.43 1.24 9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2607 0.2573 0.2525 0.195 0.2178 0.2103 0.174 30.84%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.31 0.27 0.33 0.435 0.375 0.57 0.48 -
P/RPS 0.97 0.94 1.19 1.25 1.16 1.80 1.51 -25.49%
P/EPS 19.06 24.11 48.53 24.85 58.59 98.28 27.91 -22.39%
EY 5.25 4.15 2.06 4.02 1.71 1.02 3.58 28.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 1.17 1.77 1.31 1.99 1.99 -34.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 25/05/15 25/02/15 21/11/14 22/08/14 -
Price 0.255 0.295 0.23 0.36 0.465 0.545 0.48 -
P/RPS 0.80 1.02 0.83 1.04 1.44 1.73 1.51 -34.44%
P/EPS 15.68 26.34 33.82 20.57 72.66 93.97 27.91 -31.84%
EY 6.38 3.80 2.96 4.86 1.38 1.06 3.58 46.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.02 0.81 1.47 1.63 1.91 1.99 -42.75%

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