[CENSOF] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 14.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 142,052 136,204 152,051 136,458 128,298 126,096 80,096 46.46%
PBT 29,536 29,544 32,797 29,045 23,824 26,864 5,912 191.95%
Tax -7,164 -7,904 -11,164 -11,616 -9,758 -6,804 -1,755 155.20%
NP 22,372 21,640 21,633 17,429 14,066 20,060 4,157 206.78%
-
NP to SH 5,514 3,352 7,678 2,697 2,356 6,840 1,197 176.59%
-
Tax Rate 24.26% 26.75% 34.04% 39.99% 40.96% 25.33% 29.69% -
Total Cost 119,680 114,564 130,418 119,029 114,232 106,036 75,939 35.38%
-
Net Worth 142,083 139,453 107,683 120,284 116,134 96,117 89,085 36.46%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 142,083 139,453 107,683 120,284 116,134 96,117 89,085 36.46%
NOSH 492,321 492,941 438,628 421,458 406,206 397,674 362,727 22.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.75% 15.89% 14.23% 12.77% 10.96% 15.91% 5.19% -
ROE 3.88% 2.40% 7.13% 2.24% 2.03% 7.12% 1.34% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.85 27.63 34.67 32.38 31.58 31.71 22.08 19.49%
EPS 1.12 0.68 1.75 0.64 0.58 1.72 0.33 125.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2886 0.2829 0.2455 0.2854 0.2859 0.2417 0.2456 11.34%
Adjusted Per Share Value based on latest NOSH - 422,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.72 24.66 27.53 24.71 23.23 22.83 14.50 46.48%
EPS 1.00 0.61 1.39 0.49 0.43 1.24 0.22 174.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2573 0.2525 0.195 0.2178 0.2103 0.174 0.1613 36.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.27 0.33 0.435 0.375 0.57 0.48 0.475 -
P/RPS 0.94 1.19 1.25 1.16 1.80 1.51 2.15 -42.36%
P/EPS 24.11 48.53 24.85 58.59 98.28 27.91 143.94 -69.58%
EY 4.15 2.06 4.02 1.71 1.02 3.58 0.69 230.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.77 1.31 1.99 1.99 1.93 -38.06%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 25/05/15 25/02/15 21/11/14 22/08/14 26/05/14 -
Price 0.295 0.23 0.36 0.465 0.545 0.48 0.48 -
P/RPS 1.02 0.83 1.04 1.44 1.73 1.51 2.17 -39.51%
P/EPS 26.34 33.82 20.57 72.66 93.97 27.91 145.45 -67.95%
EY 3.80 2.96 4.86 1.38 1.06 3.58 0.69 211.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 1.47 1.63 1.91 1.99 1.95 -35.05%

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