[CENSOF] YoY TTM 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- 3.34%
YoY- 133.03%
Quarter Report
Latest QR
Upcoming QR
CENSOF's Result
CENSOF's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 107,275 113,390 97,958 86,418 59,791 79,368 81,557 4.67%
PBT 10,682 21,196 22,568 -55,857 251 -10,145 -4,660 -
Tax -3,538 -5,278 -1,615 -920 -583 -749 -1,473 15.71%
NP 7,144 15,918 20,953 -56,777 -332 -10,894 -6,133 -
-
NP to SH 6,627 14,093 19,220 -58,197 -201 -10,808 -7,202 -
-
Tax Rate 33.12% 24.90% 7.16% - 232.27% - - -
Total Cost 100,131 97,472 77,005 143,195 60,123 90,262 87,690 2.23%
-
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 - 4,142 3,776 - - - - -
Div Payout % - 29.39% 19.65% - - - - -
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 6.66% 14.04% 21.39% -65.70% -0.56% -13.73% -7.52% -
ROE 6.62% 14.44% 21.40% -80.83% -0.15% -8.22% -4.93% -
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 19.42 20.53 17.74 17.22 11.91 15.81 16.25 3.01%
EPS 1.20 2.55 3.48 -11.60 -0.04 -2.15 -1.43 -
DPS 0.00 0.75 0.68 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 19.42 20.53 17.74 15.65 10.83 14.37 14.77 4.66%
EPS 1.20 2.55 3.48 -10.54 -0.04 -1.96 -1.30 -
DPS 0.00 0.75 0.68 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 1.18 1.29 1.78 1.54 1.05 0.82 1.54 -4.33%
P/EPS 19.17 10.38 9.05 -2.28 -312.16 -6.04 -17.42 -
EY 5.22 9.63 11.05 -43.77 -0.32 -16.56 -5.74 -
DY 0.00 2.83 2.17 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 1.16 1.36 1.86 1.42 0.88 0.95 1.45 -3.64%
P/EPS 18.75 10.97 9.48 -2.11 -262.22 -6.97 -16.38 -
EY 5.33 9.11 10.55 -47.34 -0.38 -14.35 -6.11 -
DY 0.00 2.68 2.07 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