[CENSOF] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 56.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,594 34,092 43,340 43,901 26,094 30,600 31,838 23.33%
PBT 5,900 8,096 9,699 9,030 5,768 7,792 13,092 -41.24%
Tax -24 -36 -198 -2 0 0 -5 184.82%
NP 5,876 8,060 9,501 9,028 5,768 7,792 13,087 -41.39%
-
NP to SH 5,960 8,128 9,312 9,028 5,768 7,792 13,087 -40.83%
-
Tax Rate 0.41% 0.44% 2.04% 0.02% 0.00% 0.00% 0.04% -
Total Cost 37,718 26,032 33,839 34,873 20,326 22,808 18,751 59.41%
-
Net Worth 59,424 58,549 56,524 56,848 51,534 51,665 293,416 -65.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 343 - 68 - - -
Div Payout % - - 3.69% - 1.19% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 59,424 58,549 56,524 56,848 51,534 51,665 293,416 -65.54%
NOSH 350,588 344,406 343,616 343,705 343,333 172,389 1,487,159 -61.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.48% 23.64% 21.92% 20.56% 22.10% 25.46% 41.10% -
ROE 10.03% 13.88% 16.47% 15.88% 11.19% 15.08% 4.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.43 9.90 12.61 12.77 7.60 17.75 2.14 223.47%
EPS 1.70 2.36 2.71 2.63 1.68 4.52 0.88 55.17%
DPS 0.00 0.00 0.10 0.00 0.02 0.00 0.00 -
NAPS 0.1695 0.17 0.1645 0.1654 0.1501 0.2997 0.1973 -9.63%
Adjusted Per Share Value based on latest NOSH - 343,982
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.89 6.17 7.85 7.95 4.72 5.54 5.76 23.36%
EPS 1.08 1.47 1.69 1.63 1.04 1.41 2.37 -40.81%
DPS 0.00 0.00 0.06 0.00 0.01 0.00 0.00 -
NAPS 0.1076 0.106 0.1023 0.1029 0.0933 0.0935 0.5313 -65.54%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 - -
Price 0.40 0.45 0.41 0.37 0.70 0.69 0.00 -
P/RPS 3.22 4.55 3.25 2.90 9.21 3.89 0.00 -
P/EPS 23.53 19.07 15.13 14.09 41.67 15.27 0.00 -
EY 4.25 5.24 6.61 7.10 2.40 6.55 0.00 -
DY 0.00 0.00 0.24 0.00 0.03 0.00 0.00 -
P/NAPS 2.36 2.65 2.49 2.24 4.66 2.30 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 02/05/12 27/02/12 24/11/11 29/08/11 20/05/11 21/02/11 -
Price 0.37 0.41 0.50 0.46 0.50 0.72 0.64 -
P/RPS 2.98 4.14 3.96 3.60 6.58 4.06 29.89 -78.52%
P/EPS 21.76 17.37 18.45 17.51 29.76 15.93 72.73 -55.29%
EY 4.59 5.76 5.42 5.71 3.36 6.28 1.38 122.98%
DY 0.00 0.00 0.20 0.00 0.04 0.00 0.00 -
P/NAPS 2.18 2.41 3.04 2.78 3.33 2.40 3.24 -23.23%

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