[CENSOF] QoQ TTM 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- 1.73%
YoY- -25.17%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 47,735 44,983 37,780 52,332 44,374 43,501 46,427 1.86%
PBT 10,234 9,898 7,737 9,945 9,764 9,688 16,601 -27.54%
Tax -299 -217 -210 -210 -207 -198 -3 2043.63%
NP 9,935 9,681 7,527 9,735 9,557 9,490 16,598 -28.95%
-
NP to SH 9,627 9,472 7,407 9,513 9,351 9,301 16,598 -30.42%
-
Tax Rate 2.92% 2.19% 2.71% 2.11% 2.12% 2.04% 0.02% -
Total Cost 37,800 35,302 30,253 42,597 34,817 34,011 29,829 17.08%
-
Net Worth 66,196 60,702 6,357,142 57,577 58,549 56,507 56,894 10.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 34 34 34 -
Div Payout % - - - - 0.37% 0.37% 0.21% -
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 60,702 6,357,142 57,577 58,549 56,507 56,894 10.61%
NOSH 341,746 324,436 363,265 339,687 344,406 343,513 343,982 -0.43%
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 20.81% 21.52% 19.92% 18.60% 21.54% 21.82% 35.75% -
ROE 14.54% 15.60% 0.12% 16.52% 15.97% 16.46% 29.17% -
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 13.97 13.86 10.40 15.41 12.88 12.66 13.50 2.30%
EPS 2.82 2.92 2.04 2.80 2.72 2.71 4.83 -30.12%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.1937 0.1871 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 8.64 8.14 6.84 9.48 8.03 7.88 8.41 1.81%
EPS 1.74 1.72 1.34 1.72 1.69 1.68 3.01 -30.58%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.1199 0.1099 11.5107 0.1043 0.106 0.1023 0.103 10.64%
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 3.04 2.52 3.46 2.60 3.49 3.24 2.74 7.16%
P/EPS 15.09 11.99 17.66 14.28 16.57 15.14 7.67 56.94%
EY 6.63 8.34 5.66 7.00 6.03 6.60 13.04 -36.27%
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.03 -
P/NAPS 2.19 1.87 0.02 2.36 2.65 2.49 2.24 -1.49%
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 4.19 2.78 3.27 2.40 3.18 3.95 3.41 14.70%
P/EPS 20.77 13.19 16.67 13.21 15.10 18.47 9.53 68.01%
EY 4.82 7.58 6.00 7.57 6.62 5.42 10.49 -40.42%
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.02 -
P/NAPS 3.02 2.06 0.02 2.18 2.41 3.04 2.78 5.67%

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