[CENSOF] QoQ TTM 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- 0.54%
YoY- -20.67%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 44,983 37,780 52,332 44,374 43,501 46,427 26,547 41.90%
PBT 9,898 7,737 9,945 9,764 9,688 16,601 12,713 -15.30%
Tax -217 -210 -210 -207 -198 -3 -1 3452.70%
NP 9,681 7,527 9,735 9,557 9,490 16,598 12,712 -16.53%
-
NP to SH 9,472 7,407 9,513 9,351 9,301 16,598 12,712 -17.73%
-
Tax Rate 2.19% 2.71% 2.11% 2.12% 2.04% 0.02% 0.01% -
Total Cost 35,302 30,253 42,597 34,817 34,011 29,829 13,835 86.20%
-
Net Worth 60,702 6,357,142 57,577 58,549 56,507 56,894 51,423 11.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 34 34 34 34 -
Div Payout % - - - 0.37% 0.37% 0.21% 0.27% -
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 60,702 6,357,142 57,577 58,549 56,507 56,894 51,423 11.63%
NOSH 324,436 363,265 339,687 344,406 343,513 343,982 342,592 -3.54%
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 21.52% 19.92% 18.60% 21.54% 21.82% 35.75% 47.88% -
ROE 15.60% 0.12% 16.52% 15.97% 16.46% 29.17% 24.72% -
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 13.86 10.40 15.41 12.88 12.66 13.50 7.75 47.07%
EPS 2.92 2.04 2.80 2.72 2.71 4.83 3.71 -14.69%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.1871 17.50 0.1695 0.17 0.1645 0.1654 0.1501 15.74%
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 8.14 6.84 9.48 8.03 7.88 8.41 4.81 41.78%
EPS 1.72 1.34 1.72 1.69 1.68 3.01 2.30 -17.53%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.1099 11.5107 0.1043 0.106 0.1023 0.103 0.0931 11.63%
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 2.52 3.46 2.60 3.49 3.24 2.74 9.03 -57.12%
P/EPS 11.99 17.66 14.28 16.57 15.14 7.67 18.87 -25.98%
EY 8.34 5.66 7.00 6.03 6.60 13.04 5.30 35.10%
DY 0.00 0.00 0.00 0.02 0.02 0.03 0.01 -
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 - -
Price 0.385 0.34 0.37 0.41 0.50 0.46 0.00 -
P/RPS 2.78 3.27 2.40 3.18 3.95 3.41 0.00 -
P/EPS 13.19 16.67 13.21 15.10 18.47 9.53 0.00 -
EY 7.58 6.00 7.57 6.62 5.42 10.49 0.00 -
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
P/NAPS 2.06 0.02 2.18 2.41 3.04 2.78 0.00 -

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