Highlights

[CEPAT] QoQ Quarter Result on 2014-06-30 [#2]

Stock [CEPAT]: CEPATWAWASAN GROUP BHD
Announcement Date 23-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     36.11%    YoY -     190.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 42,433 69,573 55,200 68,298 50,481 62,451 54,464 -15.34%
  QoQ % -39.01% 26.04% -19.18% 35.29% -19.17% 14.66% -
  Horiz. % 77.91% 127.74% 101.35% 125.40% 92.69% 114.66% 100.00%
PBT 4,134 3,559 4,013 11,437 8,086 12,718 6,003 -22.03%
  QoQ % 16.16% -11.31% -64.91% 41.44% -36.42% 111.86% -
  Horiz. % 68.87% 59.29% 66.85% 190.52% 134.70% 211.86% 100.00%
Tax -714 119 -940 -2,895 -1,908 -153 -1,743 -44.87%
  QoQ % -700.00% 112.66% 67.53% -51.73% -1,147.06% 91.22% -
  Horiz. % 40.96% -6.83% 53.93% 166.09% 109.47% 8.78% 100.00%
NP 3,420 3,678 3,073 8,542 6,178 12,565 4,260 -13.63%
  QoQ % -7.01% 19.69% -64.02% 38.26% -50.83% 194.95% -
  Horiz. % 80.28% 86.34% 72.14% 200.52% 145.02% 294.95% 100.00%
NP to SH 3,302 3,335 2,890 8,263 6,071 12,188 4,197 -14.79%
  QoQ % -0.99% 15.40% -65.02% 36.11% -50.19% 190.40% -
  Horiz. % 78.68% 79.46% 68.86% 196.88% 144.65% 290.40% 100.00%
Tax Rate 17.27 % -3.34 % 23.42 % 25.31 % 23.60 % 1.20 % 29.04 % -29.30%
  QoQ % 617.07% -114.26% -7.47% 7.25% 1,866.67% -95.87% -
  Horiz. % 59.47% -11.50% 80.65% 87.16% 81.27% 4.13% 100.00%
Total Cost 39,013 65,895 52,127 59,756 44,303 49,886 50,204 -15.49%
  QoQ % -40.80% 26.41% -12.77% 34.88% -11.19% -0.63% -
  Horiz. % 77.71% 131.25% 103.83% 119.03% 88.25% 99.37% 100.00%
Net Worth 457,271 455,158 310,410 308,991 309,717 439,282 410,926 7.39%
  QoQ % 0.46% 46.63% 0.46% -0.23% -29.49% 6.90% -
  Horiz. % 111.28% 110.76% 75.54% 75.19% 75.37% 106.90% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 6,192 - - - 6,187 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.09% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 185.69 % - % - % - % 50.76 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 365.82% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 457,271 455,158 310,410 308,991 309,717 439,282 410,926 7.39%
  QoQ % 0.46% 46.63% 0.46% -0.23% -29.49% 6.90% -
  Horiz. % 111.28% 110.76% 75.54% 75.19% 75.37% 106.90% 100.00%
NOSH 308,967 309,631 310,410 308,991 309,717 309,354 308,967 -
  QoQ % -0.21% -0.25% 0.46% -0.23% 0.12% 0.13% -
  Horiz. % 100.00% 100.22% 100.47% 100.01% 100.24% 100.13% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.06 % 5.29 % 5.57 % 12.51 % 12.24 % 20.12 % 7.82 % 2.04%
  QoQ % 52.36% -5.03% -55.48% 2.21% -39.17% 157.29% -
  Horiz. % 103.07% 67.65% 71.23% 159.97% 156.52% 257.29% 100.00%
ROE 0.72 % 0.73 % 0.93 % 2.67 % 1.96 % 2.77 % 1.02 % -20.74%
  QoQ % -1.37% -21.51% -65.17% 36.22% -29.24% 171.57% -
  Horiz. % 70.59% 71.57% 91.18% 261.76% 192.16% 271.57% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.73 22.47 17.78 22.10 16.30 20.19 17.63 -15.37%
  QoQ % -38.90% 26.38% -19.55% 35.58% -19.27% 14.52% -
  Horiz. % 77.88% 127.45% 100.85% 125.35% 92.46% 114.52% 100.00%
EPS 1.07 1.08 0.93 2.67 1.96 3.94 1.36 -14.79%
  QoQ % -0.93% 16.13% -65.17% 36.22% -50.25% 189.71% -
  Horiz. % 78.68% 79.41% 68.38% 196.32% 144.12% 289.71% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4800 1.4700 1.0000 1.0000 1.0000 1.4200 1.3300 7.39%
  QoQ % 0.68% 47.00% 0.00% 0.00% -29.58% 6.77% -
  Horiz. % 111.28% 110.53% 75.19% 75.19% 75.19% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.33 21.85 17.33 21.45 15.85 19.61 17.10 -15.31%
  QoQ % -38.99% 26.08% -19.21% 35.33% -19.17% 14.68% -
  Horiz. % 77.95% 127.78% 101.35% 125.44% 92.69% 114.68% 100.00%
EPS 1.04 1.05 0.91 2.59 1.91 3.83 1.32 -14.71%
  QoQ % -0.95% 15.38% -64.86% 35.60% -50.13% 190.15% -
  Horiz. % 78.79% 79.55% 68.94% 196.21% 144.70% 290.15% 100.00%
DPS 0.00 1.94 0.00 0.00 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4359 1.4293 0.9748 0.9703 0.9726 1.3795 1.2904 7.39%
  QoQ % 0.46% 46.62% 0.46% -0.24% -29.50% 6.90% -
  Horiz. % 111.28% 110.76% 75.54% 75.19% 75.37% 106.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8050 0.8150 0.9550 1.0300 1.0300 0.9350 0.9000 -
P/RPS 5.86 3.63 5.37 4.66 6.32 4.63 5.11 9.57%
  QoQ % 61.43% -32.40% 15.24% -26.27% 36.50% -9.39% -
  Horiz. % 114.68% 71.04% 105.09% 91.19% 123.68% 90.61% 100.00%
P/EPS 75.32 75.67 102.58 38.52 52.55 23.73 66.25 8.94%
  QoQ % -0.46% -26.23% 166.30% -26.70% 121.45% -64.18% -
  Horiz. % 113.69% 114.22% 154.84% 58.14% 79.32% 35.82% 100.00%
EY 1.33 1.32 0.97 2.60 1.90 4.21 1.51 -8.12%
  QoQ % 0.76% 36.08% -62.69% 36.84% -54.87% 178.81% -
  Horiz. % 88.08% 87.42% 64.24% 172.19% 125.83% 278.81% 100.00%
DY 0.00 2.45 0.00 0.00 0.00 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.49% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.54 0.55 0.96 1.03 1.03 0.66 0.68 -14.26%
  QoQ % -1.82% -42.71% -6.80% 0.00% 56.06% -2.94% -
  Horiz. % 79.41% 80.88% 141.18% 151.47% 151.47% 97.06% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/04/15 16/02/15 29/10/14 23/07/14 21/04/14 25/02/14 23/10/13 -
Price 0.7900 0.8250 0.9300 1.0200 1.0600 0.9400 0.9050 -
P/RPS 5.75 3.67 5.23 4.61 6.50 4.66 5.13 7.91%
  QoQ % 56.68% -29.83% 13.45% -29.08% 39.48% -9.16% -
  Horiz. % 112.09% 71.54% 101.95% 89.86% 126.71% 90.84% 100.00%
P/EPS 73.92 76.60 99.89 38.14 54.08 23.86 66.62 7.18%
  QoQ % -3.50% -23.32% 161.90% -29.47% 126.66% -64.18% -
  Horiz. % 110.96% 114.98% 149.94% 57.25% 81.18% 35.82% 100.00%
EY 1.35 1.31 1.00 2.62 1.85 4.19 1.50 -6.79%
  QoQ % 3.05% 31.00% -61.83% 41.62% -55.85% 179.33% -
  Horiz. % 90.00% 87.33% 66.67% 174.67% 123.33% 279.33% 100.00%
DY 0.00 2.42 0.00 0.00 0.00 2.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.62% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.53 0.56 0.93 1.02 1.06 0.66 0.68 -15.32%
  QoQ % -5.36% -39.78% -8.82% -3.77% 60.61% -2.94% -
  Horiz. % 77.94% 82.35% 136.76% 150.00% 155.88% 97.06% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers