[CENSOF] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[CENSOF] CENSOF HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -95.22%
YoY- -95.75%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Revenue 178,101 165,929 132,594 50,845 37,780 44,983 46,427 29.13%
PBT 75,234 34,316 26,066 1,631 7,737 9,898 16,601 33.29%
Tax 23,077 -9,942 -10,024 -444 -210 -217 -3 -
NP 98,311 24,374 16,042 1,187 7,527 9,681 16,598 40.26%
-
NP to SH 3,568 11,576 3,340 403 7,407 9,472 16,598 -25.35%
-
Tax Rate -30.67% 28.97% 38.46% 27.22% 2.71% 2.19% 0.02% -
Total Cost 79,790 141,555 116,552 49,658 30,253 35,302 29,829 20.58%
-
Net Worth 0 144,512 120,724 76,438 6,357,142 60,702 56,894 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Div - - - - - - 34 -
Div Payout % - - - - - - 0.21% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Net Worth 0 144,512 120,724 76,438 6,357,142 60,702 56,894 -
NOSH 500,400 487,230 422,999 352,577 363,265 324,436 343,982 7.38%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
NP Margin 55.20% 14.69% 12.10% 2.33% 19.92% 21.52% 35.75% -
ROE 0.00% 8.01% 2.77% 0.53% 0.12% 15.60% 29.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
RPS 35.59 34.06 31.35 14.42 10.40 13.86 13.50 20.24%
EPS 0.71 2.38 0.79 0.11 2.04 2.92 4.83 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.00 0.2966 0.2854 0.2168 17.50 0.1871 0.1654 -
Adjusted Per Share Value based on latest NOSH - 352,577
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
RPS 32.25 30.04 24.01 9.21 6.84 8.14 8.41 29.13%
EPS 0.65 2.10 0.60 0.07 1.34 1.72 3.01 -25.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.00 0.2617 0.2186 0.1384 11.5107 0.1099 0.103 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 31/12/12 30/09/11 -
Price 0.20 0.31 0.375 0.545 0.36 0.35 0.37 -
P/RPS 0.56 0.91 1.20 3.78 3.46 2.52 2.74 -26.06%
P/EPS 28.05 13.05 47.49 476.81 17.66 11.99 7.67 27.97%
EY 3.57 7.66 2.11 0.21 5.66 8.34 13.04 -21.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.00 1.05 1.31 2.51 0.02 1.87 2.24 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 31/12/12 30/09/11 CAGR
Date 27/02/17 29/02/16 25/02/15 26/02/14 21/11/12 21/02/13 24/11/11 -
Price 0.30 0.255 0.465 0.505 0.34 0.385 0.46 -
P/RPS 0.84 0.75 1.48 3.50 3.27 2.78 3.41 -23.39%
P/EPS 42.07 10.73 58.89 441.82 16.67 13.19 9.53 32.63%
EY 2.38 9.32 1.70 0.23 6.00 7.58 10.49 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.00 0.86 1.63 2.33 0.02 2.06 2.78 -

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