[CENSOF] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -3.03%
YoY- -79.25%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 73,296 60,440 65,070 85,849 172,530 155,117 136,458 -9.83%
PBT 21,626 3,946 2,576 7,969 117,813 31,186 29,045 -4.79%
Tax -1,092 -938 -340 -1,289 -6,342 -10,118 -11,616 -32.54%
NP 20,534 3,008 2,236 6,680 111,470 21,068 17,429 2.76%
-
NP to SH 18,780 2,048 3,224 6,481 31,228 7,897 2,697 38.14%
-
Tax Rate 5.05% 23.77% 13.20% 16.18% 5.38% 32.44% 39.99% -
Total Cost 52,761 57,432 62,834 79,169 61,060 134,049 119,029 -12.66%
-
Net Worth 72,002 130,960 131,512 146,119 0 143,996 120,284 -8.18%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 72,002 130,960 131,512 146,119 0 143,996 120,284 -8.18%
NOSH 501,758 501,758 501,758 501,758 501,431 485,491 421,458 2.94%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 28.02% 4.98% 3.44% 7.78% 64.61% 13.58% 12.77% -
ROE 26.08% 1.56% 2.45% 4.44% 0.00% 5.48% 2.24% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.61 12.04 12.96 17.10 34.41 31.95 32.38 -12.41%
EPS 3.75 0.41 0.64 1.29 6.23 1.63 0.64 34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.2609 0.262 0.2911 0.00 0.2966 0.2854 -10.81%
Adjusted Per Share Value based on latest NOSH - 501,758
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 13.27 10.94 11.78 15.54 31.24 28.09 24.71 -9.83%
EPS 3.40 0.37 0.58 1.17 5.65 1.43 0.49 38.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.2371 0.2381 0.2646 0.00 0.2607 0.2178 -8.18%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.265 0.125 0.13 0.25 0.20 0.31 0.375 -
P/RPS 1.81 1.04 1.00 1.46 0.58 0.97 1.16 7.68%
P/EPS 7.08 30.64 20.24 19.36 3.21 19.06 58.59 -29.66%
EY 14.12 3.26 4.94 5.16 31.14 5.25 1.71 42.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.48 0.50 0.86 0.00 1.05 1.31 5.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 08/02/21 28/02/20 28/02/19 28/02/18 27/02/17 29/02/16 25/02/15 -
Price 0.245 0.105 0.15 0.235 0.30 0.255 0.465 -
P/RPS 1.68 0.87 1.16 1.37 0.87 0.80 1.44 2.60%
P/EPS 6.55 25.74 23.35 18.20 4.82 15.68 72.66 -33.01%
EY 15.28 3.89 4.28 5.49 20.76 6.38 1.38 49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.40 0.57 0.81 0.00 0.86 1.63 0.80%

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