[CENSOF] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -43.96%
YoY- -5.47%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,780 52,332 44,374 43,501 46,427 26,547 21,231 46.69%
PBT 7,737 9,945 9,764 9,688 16,601 12,713 11,788 -24.41%
Tax -210 -210 -207 -198 -3 -1 -1 3398.77%
NP 7,527 9,735 9,557 9,490 16,598 12,712 11,787 -25.78%
-
NP to SH 7,407 9,513 9,351 9,301 16,598 12,712 11,787 -26.57%
-
Tax Rate 2.71% 2.11% 2.12% 2.04% 0.02% 0.01% 0.01% -
Total Cost 30,253 42,597 34,817 34,011 29,829 13,835 9,444 116.84%
-
Net Worth 6,357,142 57,577 58,549 56,507 56,894 51,423 51,665 2352.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 34 34 34 34 - -
Div Payout % - - 0.37% 0.37% 0.21% 0.27% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 6,357,142 57,577 58,549 56,507 56,894 51,423 51,665 2352.27%
NOSH 363,265 339,687 344,406 343,513 343,982 342,592 172,389 64.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.92% 18.60% 21.54% 21.82% 35.75% 47.88% 55.52% -
ROE 0.12% 16.52% 15.97% 16.46% 29.17% 24.72% 22.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.40 15.41 12.88 12.66 13.50 7.75 12.32 -10.65%
EPS 2.04 2.80 2.72 2.71 4.83 3.71 6.84 -55.26%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 17.50 0.1695 0.17 0.1645 0.1654 0.1501 0.2997 1393.99%
Adjusted Per Share Value based on latest NOSH - 343,513
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.84 9.48 8.03 7.88 8.41 4.81 3.84 46.78%
EPS 1.34 1.72 1.69 1.68 3.01 2.30 2.13 -26.51%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 11.5107 0.1043 0.106 0.1023 0.103 0.0931 0.0935 2353.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.40 0.45 0.41 0.37 0.70 0.69 -
P/RPS 3.46 2.60 3.49 3.24 2.74 9.03 5.60 -27.39%
P/EPS 17.66 14.28 16.57 15.14 7.67 18.87 10.09 45.08%
EY 5.66 7.00 6.03 6.60 13.04 5.30 9.91 -31.09%
DY 0.00 0.00 0.02 0.02 0.03 0.01 0.00 -
P/NAPS 0.02 2.36 2.65 2.49 2.24 4.66 2.30 -95.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 22/08/12 02/05/12 27/02/12 24/11/11 - - -
Price 0.34 0.37 0.41 0.50 0.46 0.00 0.00 -
P/RPS 3.27 2.40 3.18 3.95 3.41 0.00 0.00 -
P/EPS 16.67 13.21 15.10 18.47 9.53 0.00 0.00 -
EY 6.00 7.57 6.62 5.42 10.49 0.00 0.00 -
DY 0.00 0.00 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 0.02 2.18 2.41 3.04 2.78 0.00 0.00 -

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