[CENSOF] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 14.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Revenue 85,849 172,530 155,117 136,458 0 36,166 44,765 13.90%
PBT 7,969 117,813 31,186 29,045 0 6,188 9,805 -4.05%
Tax -1,289 -6,342 -10,118 -11,616 0 -20 -355 29.40%
NP 6,680 111,470 21,068 17,429 0 6,168 9,450 -6.69%
-
NP to SH 6,481 31,228 7,897 2,697 0 6,361 9,327 -7.01%
-
Tax Rate 16.18% 5.38% 32.44% 39.99% - 0.32% 3.62% -
Total Cost 79,169 61,060 134,049 119,029 0 29,998 35,315 17.51%
-
Net Worth 146,119 0 143,996 120,284 79,624 6,230,782 63,465 18.13%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Net Worth 146,119 0 143,996 120,284 79,624 6,230,782 63,465 18.13%
NOSH 501,758 501,431 485,491 421,458 367,272 356,044 338,664 8.17%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
NP Margin 7.78% 64.61% 13.58% 12.77% 0.00% 17.05% 21.11% -
ROE 4.44% 0.00% 5.48% 2.24% 0.00% 0.10% 14.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
RPS 17.10 34.41 31.95 32.38 0.00 10.16 13.22 5.27%
EPS 1.29 6.23 1.63 0.64 0.00 1.79 2.77 -14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.00 0.2966 0.2854 0.2168 17.50 0.1874 9.20%
Adjusted Per Share Value based on latest NOSH - 422,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
RPS 15.54 31.24 28.09 24.71 0.00 6.55 8.11 13.88%
EPS 1.17 5.65 1.43 0.49 0.00 1.15 1.69 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2646 0.00 0.2607 0.2178 0.1442 11.2819 0.1149 18.14%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 31/12/12 -
Price 0.25 0.20 0.31 0.375 0.545 0.36 0.35 -
P/RPS 1.46 0.58 0.97 1.16 0.00 3.54 2.65 -11.23%
P/EPS 19.36 3.21 19.06 58.59 0.00 20.15 12.71 8.77%
EY 5.16 31.14 5.25 1.71 0.00 4.96 7.87 -8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 1.05 1.31 2.51 0.02 1.87 -14.38%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 CAGR
Date 28/02/18 27/02/17 29/02/16 25/02/15 26/02/14 21/11/12 21/02/13 -
Price 0.235 0.30 0.255 0.465 0.505 0.34 0.385 -
P/RPS 1.37 0.87 0.80 1.44 0.00 3.35 2.91 -13.97%
P/EPS 18.20 4.82 15.68 72.66 0.00 19.03 13.98 5.41%
EY 5.49 20.76 6.38 1.38 0.00 5.25 7.15 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.86 1.63 2.33 0.02 2.05 -16.94%

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