[CENSOF] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
07-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 11.77%
YoY- -53.78%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 98,026 91,421 86,993 73,296 60,440 65,070 85,849 2.23%
PBT 6,789 8,210 12,049 21,626 3,946 2,576 7,969 -2.63%
Tax -2,594 -3,481 -1,850 -1,092 -938 -340 -1,289 12.35%
NP 4,194 4,729 10,198 20,534 3,008 2,236 6,680 -7.46%
-
NP to SH 3,252 3,061 8,680 18,780 2,048 3,224 6,481 -10.85%
-
Tax Rate 38.21% 42.40% 15.35% 5.05% 23.77% 13.20% 16.18% -
Total Cost 93,832 86,692 76,794 52,761 57,432 62,834 79,169 2.87%
-
Net Worth 100,128 97,588 89,800 72,002 130,960 131,512 146,119 -6.10%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 100,128 97,588 89,800 72,002 130,960 131,512 146,119 -6.10%
NOSH 552,281 552,281 552,281 501,758 501,758 501,758 501,758 1.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.28% 5.17% 11.72% 28.02% 4.98% 3.44% 7.78% -
ROE 3.25% 3.14% 9.67% 26.08% 1.56% 2.45% 4.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 17.75 16.55 15.75 14.61 12.04 12.96 17.10 0.62%
EPS 0.59 0.53 1.57 3.75 0.41 0.64 1.29 -12.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1767 0.1626 0.1435 0.2609 0.262 0.2911 -7.58%
Adjusted Per Share Value based on latest NOSH - 552,281
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 17.75 16.55 15.75 13.27 10.94 11.78 15.54 2.23%
EPS 0.59 0.53 1.57 3.40 0.37 0.58 1.17 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1767 0.1626 0.1304 0.2371 0.2381 0.2646 -6.10%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.265 0.315 0.265 0.125 0.13 0.25 -
P/RPS 1.30 1.60 2.00 1.81 1.04 1.00 1.46 -1.91%
P/EPS 39.06 47.81 20.04 7.08 30.64 20.24 19.36 12.40%
EY 2.56 2.09 4.99 14.12 3.26 4.94 5.16 -11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.50 1.94 1.85 0.48 0.50 0.86 6.70%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 15/02/23 07/02/22 08/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.225 0.28 0.33 0.245 0.105 0.15 0.235 -
P/RPS 1.27 1.69 2.10 1.68 0.87 1.16 1.37 -1.25%
P/EPS 38.21 50.51 21.00 6.55 25.74 23.35 18.20 13.15%
EY 2.62 1.98 4.76 15.28 3.89 4.28 5.49 -11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.58 2.03 1.71 0.40 0.57 0.81 7.35%

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