[CENSOF] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Revenue 172,530 155,117 136,458 0 36,166 44,765 43,901 29.73%
PBT 117,813 31,186 29,045 0 6,188 9,805 9,030 62.99%
Tax -6,342 -10,118 -11,616 0 -20 -355 -2 363.38%
NP 111,470 21,068 17,429 0 6,168 9,450 9,028 61.29%
-
NP to SH 31,228 7,897 2,697 0 6,361 9,327 9,028 26.62%
-
Tax Rate 5.38% 32.44% 39.99% - 0.32% 3.62% 0.02% -
Total Cost 61,060 134,049 119,029 0 29,998 35,315 34,873 11.24%
-
Net Worth 0 143,996 120,284 79,624 6,230,782 63,465 56,848 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Net Worth 0 143,996 120,284 79,624 6,230,782 63,465 56,848 -
NOSH 501,431 485,491 421,458 367,272 356,044 338,664 343,705 7.44%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
NP Margin 64.61% 13.58% 12.77% 0.00% 17.05% 21.11% 20.56% -
ROE 0.00% 5.48% 2.24% 0.00% 0.10% 14.70% 15.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
RPS 34.41 31.95 32.38 0.00 10.16 13.22 12.77 20.74%
EPS 6.23 1.63 0.64 0.00 1.79 2.77 2.63 17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2966 0.2854 0.2168 17.50 0.1874 0.1654 -
Adjusted Per Share Value based on latest NOSH - 352,577
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
RPS 31.24 28.09 24.71 0.00 6.55 8.11 7.95 29.73%
EPS 5.65 1.43 0.49 0.00 1.15 1.69 1.63 26.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2607 0.2178 0.1442 11.2819 0.1149 0.1029 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 31/12/12 30/09/11 -
Price 0.20 0.31 0.375 0.545 0.36 0.35 0.37 -
P/RPS 0.58 0.97 1.16 0.00 3.54 2.65 2.90 -26.37%
P/EPS 3.21 19.06 58.59 0.00 20.15 12.71 14.09 -24.52%
EY 31.14 5.25 1.71 0.00 4.96 7.87 7.10 32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.05 1.31 2.51 0.02 1.87 2.24 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Date 27/02/17 29/02/16 25/02/15 26/02/14 21/11/12 21/02/13 24/11/11 -
Price 0.30 0.255 0.465 0.505 0.34 0.385 0.46 -
P/RPS 0.87 0.80 1.44 0.00 3.35 2.91 3.60 -23.67%
P/EPS 4.82 15.68 72.66 0.00 19.03 13.98 17.51 -21.75%
EY 20.76 6.38 1.38 0.00 5.25 7.15 5.71 27.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 1.63 2.33 0.02 2.05 2.78 -

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