[CENSOF] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 1.64%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 50,845 50,986 48,667 47,735 44,983 37,780 52,332 -1.89%
PBT 1,631 9,565 9,896 10,234 9,898 7,737 9,945 -69.93%
Tax -444 -444 -327 -299 -217 -210 -210 64.50%
NP 1,187 9,121 9,569 9,935 9,681 7,527 9,735 -75.31%
-
NP to SH 403 8,430 9,079 9,627 9,472 7,407 9,513 -87.77%
-
Tax Rate 27.22% 4.64% 3.30% 2.92% 2.19% 2.71% 2.11% -
Total Cost 49,658 41,865 39,098 37,800 35,302 30,253 42,597 10.73%
-
Net Worth 76,438 78,518 65,758 66,196 60,702 6,357,142 57,577 20.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 76,438 78,518 65,758 66,196 60,702 6,357,142 57,577 20.73%
NOSH 352,577 342,727 336,875 341,746 324,436 363,265 339,687 2.50%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.33% 17.89% 19.66% 20.81% 21.52% 19.92% 18.60% -
ROE 0.53% 10.74% 13.81% 14.54% 15.60% 0.12% 16.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.42 14.88 14.45 13.97 13.86 10.40 15.41 -4.31%
EPS 0.11 2.46 2.70 2.82 2.92 2.04 2.80 -88.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2168 0.2291 0.1952 0.1937 0.1871 17.50 0.1695 17.77%
Adjusted Per Share Value based on latest NOSH - 341,746
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.21 9.23 8.81 8.64 8.14 6.84 9.48 -1.90%
EPS 0.07 1.53 1.64 1.74 1.72 1.34 1.72 -88.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1384 0.1422 0.1191 0.1199 0.1099 11.5107 0.1043 20.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.545 0.49 0.58 0.425 0.35 0.36 0.40 -
P/RPS 3.78 3.29 4.01 3.04 2.52 3.46 2.60 28.24%
P/EPS 476.81 19.92 21.52 15.09 11.99 17.66 14.28 930.31%
EY 0.21 5.02 4.65 6.63 8.34 5.66 7.00 -90.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.14 2.97 2.19 1.87 0.02 2.36 4.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 02/12/13 16/08/13 22/05/13 21/02/13 21/11/12 22/08/12 -
Price 0.505 0.555 0.53 0.585 0.385 0.34 0.37 -
P/RPS 3.50 3.73 3.67 4.19 2.78 3.27 2.40 28.51%
P/EPS 441.82 22.56 19.67 20.77 13.19 16.67 13.21 931.45%
EY 0.23 4.43 5.09 4.82 7.58 6.00 7.57 -90.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.42 2.72 3.02 2.06 0.02 2.18 4.52%

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