[CENSOF] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
08-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 16.61%
YoY- 816.99%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 73,520 68,566 65,245 54,972 45,330 48,803 64,387 2.23%
PBT 5,092 6,158 9,037 16,220 2,960 1,932 5,977 -2.63%
Tax -1,946 -2,611 -1,388 -819 -704 -255 -967 12.35%
NP 3,146 3,547 7,649 15,401 2,256 1,677 5,010 -7.45%
-
NP to SH 2,439 2,296 6,510 14,085 1,536 2,418 4,861 -10.85%
-
Tax Rate 38.22% 42.40% 15.36% 5.05% 23.78% 13.20% 16.18% -
Total Cost 70,374 65,019 57,596 39,571 43,074 47,126 59,377 2.87%
-
Net Worth 100,128 97,588 89,800 72,002 130,960 131,512 146,119 -6.10%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 100,128 97,588 89,800 72,002 130,960 131,512 146,119 -6.10%
NOSH 552,281 552,281 552,281 501,758 501,758 501,758 501,758 1.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.28% 5.17% 11.72% 28.02% 4.98% 3.44% 7.78% -
ROE 2.44% 2.35% 7.25% 19.56% 1.17% 1.84% 3.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.31 12.42 11.81 10.96 9.03 9.72 12.83 0.61%
EPS 0.44 0.40 1.18 2.81 0.31 0.48 0.97 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1767 0.1626 0.1435 0.2609 0.262 0.2911 -7.58%
Adjusted Per Share Value based on latest NOSH - 501,758
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.31 12.42 11.81 9.95 8.21 8.84 11.66 2.22%
EPS 0.44 0.40 1.18 2.55 0.28 0.44 0.88 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1767 0.1626 0.1304 0.2371 0.2381 0.2646 -6.10%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.265 0.315 0.265 0.125 0.13 0.25 -
P/RPS 1.73 2.13 2.67 2.42 1.38 1.34 1.95 -1.97%
P/EPS 52.08 63.74 26.72 9.44 40.85 26.99 25.82 12.39%
EY 1.92 1.57 3.74 10.59 2.45 3.71 3.87 -11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.50 1.94 1.85 0.48 0.50 0.86 6.70%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 15/02/23 07/02/22 08/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.225 0.28 0.33 0.245 0.105 0.15 0.235 -
P/RPS 1.69 2.26 2.79 2.24 1.16 1.54 1.83 -1.31%
P/EPS 50.95 67.35 28.00 8.73 34.31 31.14 24.27 13.15%
EY 1.96 1.48 3.57 11.46 2.91 3.21 4.12 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.58 2.03 1.71 0.40 0.57 0.81 7.35%

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