[CENSOF] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -26.67%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 45,100 44,765 36,166 43,594 34,092 43,340 43,901 1.81%
PBT 9,440 9,805 6,188 5,900 8,096 9,699 9,030 3.00%
Tax -364 -355 -20 -24 -36 -198 -2 3101.39%
NP 9,076 9,450 6,168 5,876 8,060 9,501 9,028 0.35%
-
NP to SH 8,612 9,327 6,361 5,960 8,128 9,312 9,028 -3.09%
-
Tax Rate 3.86% 3.62% 0.32% 0.41% 0.44% 2.04% 0.02% -
Total Cost 36,024 35,315 29,998 37,718 26,032 33,839 34,873 2.18%
-
Net Worth 66,196 63,465 6,230,782 59,424 58,549 56,524 56,848 10.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 343 - -
Div Payout % - - - - - 3.69% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 66,196 63,465 6,230,782 59,424 58,549 56,524 56,848 10.67%
NOSH 341,746 338,664 356,044 350,588 344,406 343,616 343,705 -0.37%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.12% 21.11% 17.05% 13.48% 23.64% 21.92% 20.56% -
ROE 13.01% 14.70% 0.10% 10.03% 13.88% 16.47% 15.88% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.20 13.22 10.16 12.43 9.90 12.61 12.77 2.23%
EPS 2.52 2.77 1.79 1.70 2.36 2.71 2.63 -2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.1937 0.1874 17.50 0.1695 0.17 0.1645 0.1654 11.09%
Adjusted Per Share Value based on latest NOSH - 339,687
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.17 8.11 6.55 7.89 6.17 7.85 7.95 1.83%
EPS 1.56 1.69 1.15 1.08 1.47 1.69 1.63 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.1199 0.1149 11.2819 0.1076 0.106 0.1023 0.1029 10.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.425 0.35 0.36 0.40 0.45 0.41 0.37 -
P/RPS 0.00 2.65 3.54 3.22 4.55 3.25 2.90 -
P/EPS 0.00 12.71 20.15 23.53 19.07 15.13 14.09 -
EY 0.00 7.87 4.96 4.25 5.24 6.61 7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
P/NAPS 0.00 1.87 0.02 2.36 2.65 2.49 2.24 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 21/02/13 21/11/12 22/08/12 02/05/12 27/02/12 24/11/11 -
Price 0.585 0.385 0.34 0.37 0.41 0.50 0.46 -
P/RPS 0.00 2.91 3.35 2.98 4.14 3.96 3.60 -
P/EPS 0.00 13.98 19.03 21.76 17.37 18.45 17.51 -
EY 0.00 7.15 5.25 4.59 5.76 5.42 5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
P/NAPS 0.00 2.05 0.02 2.18 2.41 3.04 2.78 -

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