[CENSOF] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 45.45%
YoY- -79.25%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 54,972 45,330 48,803 64,387 129,398 116,338 102,344 -9.83%
PBT 16,220 2,960 1,932 5,977 88,360 23,390 21,784 -4.79%
Tax -819 -704 -255 -967 -4,757 -7,589 -8,712 -32.54%
NP 15,401 2,256 1,677 5,010 83,603 15,801 13,072 2.76%
-
NP to SH 14,085 1,536 2,418 4,861 23,421 5,923 2,023 38.14%
-
Tax Rate 5.05% 23.78% 13.20% 16.18% 5.38% 32.45% 39.99% -
Total Cost 39,571 43,074 47,126 59,377 45,795 100,537 89,272 -12.66%
-
Net Worth 72,002 130,960 131,512 146,119 0 143,996 120,284 -8.18%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 72,002 130,960 131,512 146,119 0 143,996 120,284 -8.18%
NOSH 501,758 501,758 501,758 501,758 501,431 485,491 421,458 2.94%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 28.02% 4.98% 3.44% 7.78% 64.61% 13.58% 12.77% -
ROE 19.56% 1.17% 1.84% 3.33% 0.00% 4.11% 1.68% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.96 9.03 9.72 12.83 25.81 23.96 24.28 -12.40%
EPS 2.81 0.31 0.48 0.97 4.67 1.22 0.48 34.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.2609 0.262 0.2911 0.00 0.2966 0.2854 -10.81%
Adjusted Per Share Value based on latest NOSH - 501,758
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 9.95 8.21 8.84 11.66 23.43 21.06 18.53 -9.83%
EPS 2.55 0.28 0.44 0.88 4.24 1.07 0.37 37.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.2371 0.2381 0.2646 0.00 0.2607 0.2178 -8.18%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.265 0.125 0.13 0.25 0.20 0.31 0.375 -
P/RPS 2.42 1.38 1.34 1.95 0.78 1.29 1.54 7.81%
P/EPS 9.44 40.85 26.99 25.82 4.28 25.41 78.13 -29.66%
EY 10.59 2.45 3.71 3.87 23.35 3.94 1.28 42.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.48 0.50 0.86 0.00 1.05 1.31 5.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 08/02/21 28/02/20 28/02/19 28/02/18 27/02/17 29/02/16 25/02/15 -
Price 0.245 0.105 0.15 0.235 0.30 0.255 0.465 -
P/RPS 2.24 1.16 1.54 1.83 1.16 1.06 1.91 2.68%
P/EPS 8.73 34.31 31.14 24.27 6.42 20.90 96.88 -33.01%
EY 11.46 2.91 3.21 4.12 15.57 4.78 1.03 49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.40 0.57 0.81 0.00 0.86 1.63 0.80%

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