[CENSOF] QoQ TTM 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- 25.08%
YoY- 246.59%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 208,773 193,513 165,041 165,929 158,811 154,462 151,935 23.52%
PBT 81,962 96,083 10,262 34,316 35,567 33,380 32,710 84.17%
Tax 19,650 20,145 20,246 -9,942 -9,769 -11,341 -11,066 -
NP 101,612 116,228 30,508 24,374 25,798 22,039 21,644 179.58%
-
NP to SH 5,134 20,925 -13,930 11,576 9,255 6,803 7,675 -23.45%
-
Tax Rate -23.97% -20.97% -197.29% 28.97% 27.47% 33.98% 33.83% -
Total Cost 107,161 77,285 134,533 141,555 133,013 132,423 130,291 -12.18%
-
Net Worth 158,562 172,621 128,768 144,512 141,932 139,453 135,058 11.25%
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 158,562 172,621 128,768 144,512 141,932 139,453 135,058 11.25%
NOSH 500,830 486,944 486,470 487,230 491,794 492,941 438,217 9.28%
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 48.67% 60.06% 18.49% 14.69% 16.24% 14.27% 14.25% -
ROE 3.24% 12.12% -10.82% 8.01% 6.52% 4.88% 5.68% -
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 41.69 39.74 33.93 34.06 32.29 31.33 34.67 13.04%
EPS 1.03 4.30 -2.86 2.38 1.88 1.38 1.75 -29.70%
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 0.3082 1.80%
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 37.80 35.04 29.88 30.04 28.76 27.97 27.51 23.52%
EPS 0.93 3.79 -2.52 2.10 1.68 1.23 1.39 -23.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2871 0.3126 0.2332 0.2617 0.257 0.2525 0.2445 11.26%
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 0.65 0.49 0.77 0.91 0.84 1.05 1.25 -35.25%
P/EPS 26.34 4.54 -9.08 13.05 14.35 23.91 24.84 3.97%
EY 3.80 22.04 -11.01 7.66 6.97 4.18 4.03 -3.83%
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 1.41 -28.57%
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 0.53 0.54 0.74 0.75 0.91 0.73 1.04 -36.12%
P/EPS 21.46 5.00 -8.73 10.73 15.68 16.67 20.55 2.92%
EY 4.66 19.99 -11.45 9.32 6.38 6.00 4.87 -2.88%
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 1.17 -29.60%

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