[CENSOF] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 42.68%
YoY- 137.87%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 86,993 87,792 84,236 87,685 73,296 62,484 52,828 39.32%
PBT 12,049 11,322 10,748 29,751 21,626 26,416 32,972 -48.79%
Tax -1,850 -1,678 -1,644 -1,046 -1,092 -524 -500 138.65%
NP 10,198 9,644 9,104 28,705 20,534 25,892 32,472 -53.69%
-
NP to SH 8,680 7,766 7,132 26,795 18,780 24,158 32,516 -58.44%
-
Tax Rate 15.35% 14.82% 15.30% 3.52% 5.05% 1.98% 1.52% -
Total Cost 76,794 78,148 75,132 58,980 52,761 36,592 20,356 141.75%
-
Net Worth 89,800 87,150 85,217 80,015 72,002 69,945 66,182 22.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 3,776 - - - -
Div Payout % - - - 14.09% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 89,800 87,150 85,217 80,015 72,002 69,945 66,182 22.49%
NOSH 552,281 552,281 552,281 552,281 501,758 501,758 501,758 6.58%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.72% 10.99% 10.81% 32.74% 28.02% 41.44% 61.47% -
ROE 9.67% 8.91% 8.37% 33.49% 26.08% 34.54% 49.13% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.75 15.90 15.25 17.41 14.61 12.45 10.53 30.69%
EPS 1.57 1.40 1.28 5.32 3.75 4.82 6.48 -61.03%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.1626 0.1578 0.1543 0.1589 0.1435 0.1394 0.1319 14.92%
Adjusted Per Share Value based on latest NOSH - 552,281
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.75 15.90 15.25 15.88 13.27 11.31 9.57 39.26%
EPS 1.57 1.40 1.28 4.85 3.40 4.37 5.89 -58.48%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.1626 0.1578 0.1543 0.1449 0.1304 0.1266 0.1198 22.51%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.315 0.34 0.46 0.315 0.265 0.135 0.105 -
P/RPS 2.00 2.14 3.02 1.81 1.81 1.08 1.00 58.53%
P/EPS 20.04 24.18 35.62 5.92 7.08 2.80 1.62 432.43%
EY 4.99 4.14 2.81 16.89 14.12 35.66 61.72 -81.21%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 1.94 2.15 2.98 1.98 1.85 0.97 0.80 80.20%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 07/02/22 10/11/21 11/08/21 18/05/21 08/02/21 18/11/20 27/08/20 -
Price 0.33 0.35 0.45 0.355 0.245 0.155 0.155 -
P/RPS 2.10 2.20 2.95 2.04 1.68 1.24 1.47 26.76%
P/EPS 21.00 24.89 34.85 6.67 6.55 3.22 2.39 324.12%
EY 4.76 4.02 2.87 14.99 15.28 31.06 41.81 -76.41%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.03 2.22 2.92 2.23 1.71 1.11 1.18 43.43%

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