[CENSOF] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 27.88%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,986 48,667 47,735 44,983 37,780 52,332 44,374 9.69%
PBT 9,565 9,896 10,234 9,898 7,737 9,945 9,764 -1.36%
Tax -444 -327 -299 -217 -210 -210 -207 66.24%
NP 9,121 9,569 9,935 9,681 7,527 9,735 9,557 -3.06%
-
NP to SH 8,430 9,079 9,627 9,472 7,407 9,513 9,351 -6.67%
-
Tax Rate 4.64% 3.30% 2.92% 2.19% 2.71% 2.11% 2.12% -
Total Cost 41,865 39,098 37,800 35,302 30,253 42,597 34,817 13.06%
-
Net Worth 78,518 65,758 66,196 60,702 6,357,142 57,577 58,549 21.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - 34 -
Div Payout % - - - - - - 0.37% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 78,518 65,758 66,196 60,702 6,357,142 57,577 58,549 21.58%
NOSH 342,727 336,875 341,746 324,436 363,265 339,687 344,406 -0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.89% 19.66% 20.81% 21.52% 19.92% 18.60% 21.54% -
ROE 10.74% 13.81% 14.54% 15.60% 0.12% 16.52% 15.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.88 14.45 13.97 13.86 10.40 15.41 12.88 10.09%
EPS 2.46 2.70 2.82 2.92 2.04 2.80 2.72 -6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2291 0.1952 0.1937 0.1871 17.50 0.1695 0.17 21.98%
Adjusted Per Share Value based on latest NOSH - 324,436
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.23 8.81 8.64 8.14 6.84 9.48 8.03 9.72%
EPS 1.53 1.64 1.74 1.72 1.34 1.72 1.69 -6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1422 0.1191 0.1199 0.1099 11.5107 0.1043 0.106 21.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.49 0.58 0.425 0.35 0.36 0.40 0.45 -
P/RPS 3.29 4.01 3.04 2.52 3.46 2.60 3.49 -3.85%
P/EPS 19.92 21.52 15.09 11.99 17.66 14.28 16.57 13.04%
EY 5.02 4.65 6.63 8.34 5.66 7.00 6.03 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 2.14 2.97 2.19 1.87 0.02 2.36 2.65 -13.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/12/13 16/08/13 22/05/13 21/02/13 21/11/12 22/08/12 02/05/12 -
Price 0.555 0.53 0.585 0.385 0.34 0.37 0.41 -
P/RPS 3.73 3.67 4.19 2.78 3.27 2.40 3.18 11.21%
P/EPS 22.56 19.67 20.77 13.19 16.67 13.21 15.10 30.65%
EY 4.43 5.09 4.82 7.58 6.00 7.57 6.62 -23.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 2.42 2.72 3.02 2.06 0.02 2.18 2.41 0.27%

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