[CENSOF] YoY Annual (Unaudited) 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
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Revenue 165,041 152,051 80,096 44,524 44,524 43,340 31,838 28.99%
PBT 10,264 32,797 5,912 9,757 9,757 9,699 13,092 1.08%
Tax -8,748 -11,164 -1,755 -240 -240 -198 -5 105.71%
NP 1,516 21,633 4,157 9,517 9,517 9,501 13,087 -29.49%
-
NP to SH -13,507 7,678 1,197 9,381 9,381 9,312 13,087 -
-
Tax Rate 85.23% 34.04% 29.69% 2.46% 2.46% 2.04% 0.04% -
Total Cost 163,525 130,418 75,939 35,007 35,007 33,839 18,751 34.97%
-
Net Worth 129,283 107,683 89,085 63,364 63,364 56,524 293,416 17.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Div - - - - - 343 - -
Div Payout % - - - - - 3.69% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Net Worth 129,283 107,683 89,085 63,364 63,364 56,524 293,416 17.06%
NOSH 488,413 438,628 362,727 338,664 338,664 343,616 1,487,159 6.92%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
NP Margin 0.92% 14.23% 5.19% 21.37% 21.37% 21.92% 41.10% -
ROE -10.45% 7.13% 1.34% 14.80% 14.80% 16.47% 4.46% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
RPS 33.79 34.67 22.08 13.15 13.15 12.61 2.14 20.64%
EPS -2.83 1.75 0.33 2.77 2.77 2.71 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.2647 0.2455 0.2456 0.1871 0.1871 0.1645 0.1973 9.47%
Adjusted Per Share Value based on latest NOSH - 341,746
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
RPS 29.88 27.53 14.50 8.06 8.06 7.85 5.76 28.98%
EPS -2.45 1.39 0.22 1.70 1.70 1.69 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.2341 0.195 0.1613 0.1147 0.1147 0.1023 0.5313 17.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 29/03/13 30/12/11 - -
Price 0.26 0.435 0.475 0.425 0.425 0.41 0.00 -
P/RPS 0.77 1.25 2.15 0.00 0.00 3.25 0.00 -23.98%
P/EPS -9.40 24.85 143.94 0.00 0.00 15.13 0.00 -
EY -10.64 4.02 0.69 0.00 0.00 6.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
P/NAPS 0.98 1.77 1.93 2.27 2.27 2.49 0.00 -16.26%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Date 30/05/16 25/05/15 26/05/14 21/02/13 21/02/13 27/02/12 21/02/11 -
Price 0.25 0.36 0.48 0.385 0.385 0.50 0.64 -
P/RPS 0.74 1.04 2.17 0.00 0.00 3.96 29.89 -27.33%
P/EPS -9.04 20.57 145.45 0.00 0.00 18.45 72.73 -
EY -11.06 4.86 0.69 0.00 0.00 5.42 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
P/NAPS 0.94 1.47 1.95 2.05 2.05 3.04 3.24 -20.02%

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