[CENSOF] YoY TTM Result on 30-Jun-2019 [#1]

Stock

[CENSOF] CENSOF HOLDINGS BERHAD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- -72.54%

YoY- 102.5%

Quarter Report

CHB - Announcement (1Q20) (1).pdf

Latest QR

Upcoming QR

CENSOF's Result

CENSOF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	109,304	95,537	76,786	59,022	94,976	101,460	193,513	-9.07%
YoY %	14.41%	24.42%	30.10%	-37.86%	-6.39%	-47.57%	-	-
Horiz. %	56.48%	49.37%	39.68%	30.50%	49.08%	52.43%	100.00%	-
PBT	22,789	24,195	-62,847	-1,521	-4,650	-12,065	96,083	-21.31%
YoY %	-5.81%	138.50%	-4,031.95%	67.29%	61.46%	-112.56%	-	-
Horiz. %	23.72%	25.18%	-65.41%	-1.58%	-4.84%	-12.56%	100.00%	-
Tax	-4,363	-1,332	-851	60	-1,854	-3,066	20,145	-
YoY %	-227.55%	-56.52%	-1,518.33%	103.24%	39.53%	-115.22%	-	-
Horiz. %	-21.66%	-6.61%	-4.22%	0.30%	-9.20%	-15.22%	100.00%	-
NP	18,426	22,863	-63,698	-1,461	-6,504	-15,131	116,228	-26.42%
YoY %	-19.41%	135.89%	-4,259.89%	77.54%	57.02%	-113.02%	-	-
Horiz. %	15.85%	19.67%	-54.80%	-1.26%	-5.60%	-13.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,946	20,449	-64,414	187	-7,470	-20,787	20,925	-3.45%
YoY %	-17.13%	131.75%	-34,545.99%	102.50%	64.06%	-199.34%	-	-
Horiz. %	80.98%	97.73%	-307.83%	0.89%	-35.70%	-99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.15%	5.51%	-	-	-	-	-20.97%	-
YoY %	247.55%	0.00%	-	-	-	-	-	-
Horiz. %	-91.32%	-26.28%	-	-	-	-	100.00%	-
Total Cost	90,878	72,674	140,484	60,483	101,480	116,591	77,285	2.73%
YoY %	25.05%	-48.27%	132.27%	-40.40%	-12.96%	50.86%	-	-
Horiz. %	117.59%	94.03%	181.77%	78.26%	131.31%	150.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,428	85,217	66,182	132,365	131,412	138,594	172,621	-9.24%
YoY %	13.16%	28.76%	-50.00%	0.73%	-5.18%	-19.71%	-	-
Horiz. %	55.86%	49.37%	38.34%	76.68%	76.13%	80.29%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	4,142	3,776	-	-	-	-	-	-
YoY %	9.69%	0.00%	-	-	-	-	-	-
Horiz. %	109.69%	100.00%	-	-	-	-	-	-
Div Payout %	24.44%	18.47%	-	-	-	-	-	-
YoY %	32.32%	0.00%	-	-	-	-	-	-
Horiz. %	132.32%	100.00%	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	96,428	85,217	66,182	132,365	131,412	138,594	172,621	-9.24%
YoY %	13.16%	28.76%	-50.00%	0.73%	-5.18%	-19.71%	-	-
Horiz. %	55.86%	49.37%	38.34%	76.68%	76.13%	80.29%	100.00%	-
NOSH	552,281	552,281	501,758	501,758	501,758	478,076	486,944	2.11%
YoY %	0.00%	10.07%	0.00%	0.00%	4.95%	-1.82%	-	-
Horiz. %	113.42%	113.42%	103.04%	103.04%	103.04%	98.18%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	16.86%	23.93%	-82.96%	-2.48%	-6.85%	-14.91%	60.06%	-
YoY %	-29.54%	128.85%	-3,245.16%	63.80%	54.06%	-124.83%	-	-
Horiz. %	28.07%	39.84%	-138.13%	-4.13%	-11.41%	-24.83%	100.00%	-
ROE	17.57%	24.00%	-97.33%	0.14%	-5.68%	-15.00%	12.12%	-
YoY %	-26.79%	124.66%	-69,621.43%	102.46%	62.13%	-223.76%	-	-
Horiz. %	144.97%	198.02%	-803.05%	1.16%	-46.86%	-123.76%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	19.79	17.30	15.30	11.76	18.92	21.22	39.74	-10.96%
YoY %	14.39%	13.07%	30.10%	-37.84%	-10.84%	-46.60%	-	-
Horiz. %	49.80%	43.53%	38.50%	29.59%	47.61%	53.40%	100.00%	-
EPS	3.07	3.70	-12.84	0.04	-1.49	-4.35	4.30	-5.45%
YoY %	-17.03%	128.82%	-32,200.00%	102.68%	65.75%	-201.16%	-	-
Horiz. %	71.40%	86.05%	-298.60%	0.93%	-34.65%	-101.16%	100.00%	-
DPS	0.75	0.68	0.00	0.00	0.00	0.00	0.00	-
YoY %	10.29%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.29%	100.00%	-	-	-	-	-	-
NAPS	0.1746	0.1543	0.1319	0.2637	0.2618	0.2899	0.3545	-11.12%
YoY %	13.16%	16.98%	-49.98%	0.73%	-9.69%	-18.22%	-	-
Horiz. %	49.25%	43.53%	37.21%	74.39%	73.85%	81.78%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 501,758
RPS	19.79	17.30	13.90	10.69	17.20	18.37	35.04	-9.07%
YoY %	14.39%	24.46%	30.03%	-37.85%	-6.37%	-47.57%	-	-
Horiz. %	56.48%	49.37%	39.67%	30.51%	49.09%	52.43%	100.00%	-
EPS	3.07	3.70	-11.66	0.03	-1.35	-3.76	3.79	-3.44%
YoY %	-17.03%	131.73%	-38,966.67%	102.22%	64.10%	-199.21%	-	-
Horiz. %	81.00%	97.63%	-307.65%	0.79%	-35.62%	-99.21%	100.00%	-
DPS	0.75	0.68	0.00	0.00	0.00	0.00	0.00	-
YoY %	10.29%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.29%	100.00%	-	-	-	-	-	-
NAPS	0.1746	0.1543	0.1198	0.2397	0.2379	0.2509	0.3126	-9.24%
YoY %	13.16%	28.80%	-50.02%	0.76%	-5.18%	-19.74%	-	-
Horiz. %	55.85%	49.36%	38.32%	76.68%	76.10%	80.26%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.31	0.46	0.105	0.125	0.175	0.315	0.195	-
P/RPS	1.57	2.66	0.69	1.06	0.92	1.48	0.49	21.40%
YoY %	-40.98%	285.51%	-34.91%	15.22%	-37.84%	202.04%	-	-
Horiz. %	320.41%	542.86%	140.82%	216.33%	187.76%	302.04%	100.00%	-
P/EPS	10.10	12.42	-0.82	335.53	-11.76	-7.24	4.54	14.24%
YoY %	-18.68%	1,614.63%	-100.24%	2,953.15%	-62.43%	-259.47%	-	-
Horiz. %	222.47%	273.57%	-18.06%	7,390.53%	-259.03%	-159.47%	100.00%	-
EY	9.90	8.05	-122.26	0.30	-8.50	-13.80	22.04	-12.48%
YoY %	22.98%	106.58%	-40,853.33%	103.53%	38.41%	-162.61%	-	-
Horiz. %	44.92%	36.52%	-554.72%	1.36%	-38.57%	-62.61%	100.00%	-
DY	2.42	1.49	0.00	0.00	0.00	0.00	0.00	-
YoY %	62.42%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	162.42%	100.00%	-	-	-	-	-	-
P/NAPS	1.78	2.98	0.80	0.47	0.67	1.09	0.55	21.61%
YoY %	-40.27%	272.50%	70.21%	-29.85%	-38.53%	98.18%	-	-
Horiz. %	323.64%	541.82%	145.45%	85.45%	121.82%	198.18%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	17/08/22	11/08/21	27/08/20	29/08/19	28/08/18	29/08/17	25/08/16	-
Price	0.275	0.45	0.155	0.12	0.19	0.285	0.215	-
P/RPS	1.39	2.60	1.01	1.02	1.00	1.34	0.54	17.05%
YoY %	-46.54%	157.43%	-0.98%	2.00%	-25.37%	148.15%	-	-
Horiz. %	257.41%	481.48%	187.04%	188.89%	185.19%	248.15%	100.00%	-
P/EPS	8.96	12.15	-1.21	322.11	-12.77	-6.55	5.00	10.20%
YoY %	-26.26%	1,104.13%	-100.38%	2,622.40%	-94.96%	-231.00%	-	-
Horiz. %	179.20%	243.00%	-24.20%	6,442.20%	-255.40%	-131.00%	100.00%	-
EY	11.16	8.23	-82.82	0.31	-7.83	-15.26	19.99	-9.25%
YoY %	35.60%	109.94%	-26,816.13%	103.96%	48.69%	-176.34%	-	-
Horiz. %	55.83%	41.17%	-414.31%	1.55%	-39.17%	-76.34%	100.00%	-
DY	2.73	1.52	0.00	0.00	0.00	0.00	0.00	-
YoY %	79.61%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	179.61%	100.00%	-	-	-	-	-	-
P/NAPS	1.58	2.92	1.18	0.46	0.73	0.98	0.61	17.18%
YoY %	-45.89%	147.46%	156.52%	-36.99%	-25.51%	60.66%	-	-
Horiz. %	259.02%	478.69%	193.44%	75.41%	119.67%	160.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos