[CENSOF] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -299.01%
YoY- 98.14%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 113,390 97,958 86,418 59,791 79,368 81,557 178,101 -7.24%
PBT 21,196 22,568 -55,857 251 -10,145 -4,660 75,234 -19.02%
Tax -5,278 -1,615 -920 -583 -749 -1,473 23,077 -
NP 15,918 20,953 -56,777 -332 -10,894 -6,133 98,311 -26.16%
-
NP to SH 14,093 19,220 -58,197 -201 -10,808 -7,202 3,568 25.71%
-
Tax Rate 24.90% 7.16% - 232.27% - - -30.67% -
Total Cost 97,472 77,005 143,195 60,123 90,262 87,690 79,790 3.39%
-
Net Worth 97,588 89,800 72,002 130,960 131,512 146,119 0 -
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 4,142 3,776 - - - - - -
Div Payout % 29.39% 19.65% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 97,588 89,800 72,002 130,960 131,512 146,119 0 -
NOSH 552,281 552,281 501,758 501,758 501,758 501,758 500,400 1.65%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 14.04% 21.39% -65.70% -0.56% -13.73% -7.52% 55.20% -
ROE 14.44% 21.40% -80.83% -0.15% -8.22% -4.93% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.53 17.74 17.22 11.91 15.81 16.25 35.59 -8.75%
EPS 2.55 3.48 -11.60 -0.04 -2.15 -1.43 0.71 23.73%
DPS 0.75 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1626 0.1435 0.2609 0.262 0.2911 0.00 -
Adjusted Per Share Value based on latest NOSH - 501,758
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.53 17.74 15.65 10.83 14.37 14.77 32.25 -7.24%
EPS 2.55 3.48 -10.54 -0.04 -1.96 -1.30 0.65 25.57%
DPS 0.75 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1626 0.1304 0.2371 0.2381 0.2646 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.265 0.315 0.265 0.125 0.13 0.25 0.20 -
P/RPS 1.29 1.78 1.54 1.05 0.82 1.54 0.56 14.91%
P/EPS 10.38 9.05 -2.28 -312.16 -6.04 -17.42 28.05 -15.26%
EY 9.63 11.05 -43.77 -0.32 -16.56 -5.74 3.57 17.97%
DY 2.83 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.94 1.85 0.48 0.50 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 15/02/23 07/02/22 08/02/21 28/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.28 0.33 0.245 0.105 0.15 0.235 0.30 -
P/RPS 1.36 1.86 1.42 0.88 0.95 1.45 0.84 8.35%
P/EPS 10.97 9.48 -2.11 -262.22 -6.97 -16.38 42.07 -20.06%
EY 9.11 10.55 -47.34 -0.38 -14.35 -6.11 2.38 25.05%
DY 2.68 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 2.03 1.71 0.40 0.57 0.81 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