[CENSOF] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 46.62%
YoY- 0.16%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 0 0 45,100 44,765 36,166 43,594 34,092 -
PBT 0 0 9,440 9,805 6,188 5,900 8,096 -
Tax 0 0 -364 -355 -20 -24 -36 -
NP 0 0 9,076 9,450 6,168 5,876 8,060 -
-
NP to SH 0 0 8,612 9,327 6,361 5,960 8,128 -
-
Tax Rate - - 3.86% 3.62% 0.32% 0.41% 0.44% -
Total Cost 0 0 36,024 35,315 29,998 37,718 26,032 -
-
Net Worth 79,601 67,344 66,196 63,465 6,230,782 59,424 58,549 22.70%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 79,601 67,344 66,196 63,465 6,230,782 59,424 58,549 22.70%
NOSH 347,454 345,000 341,746 338,664 356,044 350,588 344,406 0.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.00% 0.00% 20.12% 21.11% 17.05% 13.48% 23.64% -
ROE 0.00% 0.00% 13.01% 14.70% 0.10% 10.03% 13.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.00 0.00 13.20 13.22 10.16 12.43 9.90 -
EPS 0.00 0.00 2.52 2.77 1.79 1.70 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.1952 0.1937 0.1874 17.50 0.1695 0.17 21.98%
Adjusted Per Share Value based on latest NOSH - 324,436
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.00 0.00 8.17 8.11 6.55 7.89 6.17 -
EPS 0.00 0.00 1.56 1.69 1.15 1.08 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1219 0.1199 0.1149 11.2819 0.1076 0.106 22.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.49 0.58 0.425 0.35 0.36 0.40 0.45 -
P/RPS 0.00 0.00 0.00 2.65 3.54 3.22 4.55 -
P/EPS 0.00 0.00 0.00 12.71 20.15 23.53 19.07 -
EY 0.00 0.00 0.00 7.87 4.96 4.25 5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.97 0.00 1.87 0.02 2.36 2.65 -13.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 02/12/13 16/08/13 22/05/13 21/02/13 21/11/12 22/08/12 02/05/12 -
Price 0.555 0.53 0.585 0.385 0.34 0.37 0.41 -
P/RPS 0.00 0.00 0.00 2.91 3.35 2.98 4.14 -
P/EPS 0.00 0.00 0.00 13.98 19.03 21.76 17.37 -
EY 0.00 0.00 0.00 7.15 5.25 4.59 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.72 0.00 2.05 0.02 2.18 2.41 0.27%

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