[CENSOF] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -7.15%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 208,773 158,811 112,116 50,986 52,332 26,547 48.03%
PBT 81,962 35,567 13,348 9,565 9,945 12,713 42.54%
Tax 19,650 -9,769 -6,394 -444 -210 -1 -
NP 101,612 25,798 6,954 9,121 9,735 12,712 48.49%
-
NP to SH 5,134 9,255 -926 8,430 9,513 12,712 -15.83%
-
Tax Rate -23.97% 27.47% 47.90% 4.64% 2.11% 0.01% -
Total Cost 107,161 133,013 105,162 41,865 42,597 13,835 47.60%
-
Net Worth 158,562 141,932 117,438 78,518 57,577 51,423 23.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Div - - - - - 34 -
Div Payout % - - - - - 0.27% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 158,562 141,932 117,438 78,518 57,577 51,423 23.88%
NOSH 500,830 491,794 410,769 342,727 339,687 342,592 7.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 48.67% 16.24% 6.20% 17.89% 18.60% 47.88% -
ROE 3.24% 6.52% -0.79% 10.74% 16.52% 24.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 41.69 32.29 27.29 14.88 15.41 7.75 37.71%
EPS 1.03 1.88 -0.23 2.46 2.80 3.71 -21.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3166 0.2886 0.2859 0.2291 0.1695 0.1501 15.25%
Adjusted Per Share Value based on latest NOSH - 342,727
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 37.80 28.76 20.30 9.23 9.48 4.81 48.01%
EPS 0.93 1.68 -0.17 1.53 1.72 2.30 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2871 0.257 0.2126 0.1422 0.1043 0.0931 23.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 -
Price 0.27 0.27 0.57 0.49 0.40 0.70 -
P/RPS 0.65 0.84 2.09 3.29 2.60 9.03 -39.37%
P/EPS 26.34 14.35 -252.85 19.92 14.28 18.87 6.54%
EY 3.80 6.97 -0.40 5.02 7.00 5.30 -6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.85 0.94 1.99 2.14 2.36 4.66 -27.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 28/11/16 30/11/15 21/11/14 02/12/13 22/08/12 - -
Price 0.22 0.295 0.545 0.555 0.37 0.00 -
P/RPS 0.53 0.91 2.00 3.73 2.40 0.00 -
P/EPS 21.46 15.68 -241.76 22.56 13.21 0.00 -
EY 4.66 6.38 -0.41 4.43 7.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.02 1.91 2.42 2.18 0.00 -

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