[CENSOF] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 43.22%
YoY- 192.78%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 229,514 250,092 165,041 155,117 142,052 136,204 152,051 31.48%
PBT 172,934 372,828 10,264 31,186 29,536 29,544 32,797 202.02%
Tax -8,356 -8,308 -8,748 -10,118 -7,164 -7,904 -11,164 -17.52%
NP 164,578 364,520 1,516 21,068 22,372 21,640 21,633 285.38%
-
NP to SH 43,640 142,772 -13,507 7,897 5,514 3,352 7,678 217.48%
-
Tax Rate 4.83% 2.23% 85.23% 32.44% 24.26% 26.75% 34.04% -
Total Cost 64,936 -114,428 163,525 134,049 119,680 114,564 130,418 -37.10%
-
Net Worth 158,809 172,621 129,283 143,996 142,083 139,453 107,683 29.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 158,809 172,621 129,283 143,996 142,083 139,453 107,683 29.47%
NOSH 501,609 486,944 488,413 485,491 492,321 492,941 438,628 9.33%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 71.71% 145.75% 0.92% 13.58% 15.75% 15.89% 14.23% -
ROE 27.48% 82.71% -10.45% 5.48% 3.88% 2.40% 7.13% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.76 51.36 33.79 31.95 28.85 27.63 34.67 20.26%
EPS 8.70 29.32 -2.83 1.63 1.12 0.68 1.75 190.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3166 0.3545 0.2647 0.2966 0.2886 0.2829 0.2455 18.42%
Adjusted Per Share Value based on latest NOSH - 487,230
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.56 45.28 29.88 28.09 25.72 24.66 27.53 31.49%
EPS 7.90 25.85 -2.45 1.43 1.00 0.61 1.39 217.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2876 0.3126 0.2341 0.2607 0.2573 0.2525 0.195 29.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.27 0.195 0.26 0.31 0.27 0.33 0.435 -
P/RPS 0.59 0.38 0.77 0.97 0.94 1.19 1.25 -39.29%
P/EPS 3.10 0.67 -9.40 19.06 24.11 48.53 24.85 -74.93%
EY 32.22 150.36 -10.64 5.25 4.15 2.06 4.02 298.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.55 0.98 1.05 0.94 1.17 1.77 -38.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 25/08/16 30/05/16 29/02/16 30/11/15 28/08/15 25/05/15 -
Price 0.22 0.215 0.25 0.255 0.295 0.23 0.36 -
P/RPS 0.48 0.42 0.74 0.80 1.02 0.83 1.04 -40.19%
P/EPS 2.53 0.73 -9.04 15.68 26.34 33.82 20.57 -75.17%
EY 39.55 136.37 -11.06 6.38 3.80 2.96 4.86 303.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.94 0.86 1.02 0.81 1.47 -39.51%

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