[CENSOF] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -5.69%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
Revenue 193,513 154,462 87,138 48,667 44,374 21,231 52.27%
PBT 96,083 33,380 9,503 9,896 9,764 11,788 49.07%
Tax 20,145 -11,341 -3,335 -327 -207 -1 -
NP 116,228 22,039 6,168 9,569 9,557 11,787 54.57%
-
NP to SH 20,925 6,803 739 9,079 9,351 11,787 11.54%
-
Tax Rate -20.97% 33.98% 35.09% 3.30% 2.12% 0.01% -
Total Cost 77,285 132,423 80,970 39,098 34,817 9,444 49.18%
-
Net Worth 172,621 139,453 96,117 65,758 58,549 51,665 25.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
Div - - - - 34 - -
Div Payout % - - - - 0.37% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
Net Worth 172,621 139,453 96,117 65,758 58,549 51,665 25.80%
NOSH 486,944 492,941 397,674 336,875 344,406 172,389 21.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
NP Margin 60.06% 14.27% 7.08% 19.66% 21.54% 55.52% -
ROE 12.12% 4.88% 0.77% 13.81% 15.97% 22.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
RPS 39.74 31.33 21.91 14.45 12.88 12.32 24.96%
EPS 4.30 1.38 0.19 2.70 2.72 6.84 -8.45%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3545 0.2829 0.2417 0.1952 0.17 0.2997 3.24%
Adjusted Per Share Value based on latest NOSH - 336,875
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
RPS 35.04 27.97 15.78 8.81 8.03 3.84 52.31%
EPS 3.79 1.23 0.13 1.64 1.69 2.13 11.58%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3126 0.2525 0.174 0.1191 0.106 0.0935 25.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 31/03/11 -
Price 0.195 0.33 0.48 0.58 0.45 0.69 -
P/RPS 0.49 1.05 2.19 4.01 3.49 5.60 -37.09%
P/EPS 4.54 23.91 258.30 21.52 16.57 10.09 -14.09%
EY 22.04 4.18 0.39 4.65 6.03 9.91 16.42%
DY 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.55 1.17 1.99 2.97 2.65 2.30 -23.83%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 31/03/11 CAGR
Date 25/08/16 28/08/15 22/08/14 16/08/13 02/05/12 - -
Price 0.215 0.23 0.48 0.53 0.41 0.00 -
P/RPS 0.54 0.73 2.19 3.67 3.18 0.00 -
P/EPS 5.00 16.67 258.30 19.67 15.10 0.00 -
EY 19.99 6.00 0.39 5.09 6.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.61 0.81 1.99 2.72 2.41 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