[CENSOF] QoQ TTM 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- 460.69%
YoY- 728.78%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 158,811 154,462 151,935 132,594 112,116 87,138 69,820 72.86%
PBT 35,567 33,380 32,710 26,066 13,348 9,503 3,555 363.65%
Tax -9,769 -11,341 -11,066 -10,024 -6,394 -3,335 -1,665 224.95%
NP 25,798 22,039 21,644 16,042 6,954 6,168 1,890 470.24%
-
NP to SH 9,255 6,803 7,675 3,340 -926 739 -432 -
-
Tax Rate 27.47% 33.98% 33.83% 38.46% 47.90% 35.09% 46.84% -
Total Cost 133,013 132,423 130,291 116,552 105,162 80,970 67,930 56.45%
-
Net Worth 141,932 139,453 135,058 120,724 117,438 96,117 89,916 35.53%
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 141,932 139,453 135,058 120,724 117,438 96,117 89,916 35.53%
NOSH 491,794 492,941 438,217 422,999 410,769 397,674 366,111 21.72%
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 16.24% 14.27% 14.25% 12.10% 6.20% 7.08% 2.71% -
ROE 6.52% 4.88% 5.68% 2.77% -0.79% 0.77% -0.48% -
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 32.29 31.33 34.67 31.35 27.29 21.91 19.07 42.01%
EPS 1.88 1.38 1.75 0.79 -0.23 0.19 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2886 0.2829 0.3082 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 28.76 27.97 27.51 24.01 20.30 15.78 12.64 72.90%
EPS 1.68 1.23 1.39 0.60 -0.17 0.13 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.257 0.2525 0.2445 0.2186 0.2126 0.174 0.1628 35.53%
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 0.84 1.05 1.25 1.20 2.09 2.19 2.49 -51.50%
P/EPS 14.35 23.91 24.84 47.49 -252.85 258.30 -402.55 -
EY 6.97 4.18 4.03 2.11 -0.40 0.39 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.41 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 0.91 0.73 1.04 1.48 2.00 2.19 2.52 -49.25%
P/EPS 15.68 16.67 20.55 58.89 -241.76 258.30 -406.79 -
EY 6.38 6.00 4.87 1.70 -0.41 0.39 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 1.17 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