Highlights

[CEPAT] YoY Quarter Result on 2015-06-30 [#2]

Stock [CEPAT]: CEPATWAWASAN GROUP BHD
Announcement Date 29-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1.09%    YoY -     -60.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 64,726 70,354 51,277 53,975 68,298 48,609 53,703 3.16%
  YoY % -8.00% 37.20% -5.00% -20.97% 40.50% -9.49% -
  Horiz. % 120.53% 131.01% 95.48% 100.51% 127.18% 90.51% 100.00%
PBT 3,928 13,205 7,050 4,672 11,437 3,905 7,932 -11.05%
  YoY % -70.25% 87.30% 50.90% -59.15% 192.88% -50.77% -
  Horiz. % 49.52% 166.48% 88.88% 58.90% 144.19% 49.23% 100.00%
Tax -1,077 -2,543 -1,686 -1,314 -2,895 -1,056 -2,106 -10.57%
  YoY % 57.65% -50.83% -28.31% 54.61% -174.15% 49.86% -
  Horiz. % 51.14% 120.75% 80.06% 62.39% 137.46% 50.14% 100.00%
NP 2,851 10,662 5,364 3,358 8,542 2,849 5,826 -11.22%
  YoY % -73.26% 98.77% 59.74% -60.69% 199.82% -51.10% -
  Horiz. % 48.94% 183.01% 92.07% 57.64% 146.62% 48.90% 100.00%
NP to SH 2,467 9,682 5,068 3,266 8,263 2,847 5,282 -11.91%
  YoY % -74.52% 91.04% 55.17% -60.47% 190.24% -46.10% -
  Horiz. % 46.71% 183.30% 95.95% 61.83% 156.44% 53.90% 100.00%
Tax Rate 27.42 % 19.26 % 23.91 % 28.13 % 25.31 % 27.04 % 26.55 % 0.54%
  YoY % 42.37% -19.45% -15.00% 11.14% -6.40% 1.85% -
  Horiz. % 103.28% 72.54% 90.06% 105.95% 95.33% 101.85% 100.00%
Total Cost 61,875 59,692 45,913 50,617 59,756 45,760 47,877 4.37%
  YoY % 3.66% 30.01% -9.29% -15.29% 30.59% -4.42% -
  Horiz. % 129.24% 124.68% 95.90% 105.72% 124.81% 95.58% 100.00%
Net Worth 349,132 485,078 457,271 457,271 308,991 407,836 398,567 -2.18%
  YoY % -28.03% 6.08% 0.00% 47.99% -24.24% 2.33% -
  Horiz. % 87.60% 121.71% 114.73% 114.73% 77.53% 102.33% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 349,132 485,078 457,271 457,271 308,991 407,836 398,567 -2.18%
  YoY % -28.03% 6.08% 0.00% 47.99% -24.24% 2.33% -
  Horiz. % 87.60% 121.71% 114.73% 114.73% 77.53% 102.33% 100.00%
NOSH 308,967 308,967 308,967 308,967 308,991 308,967 308,967 -
  YoY % 0.00% 0.00% 0.00% -0.01% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.40 % 15.15 % 10.46 % 6.22 % 12.51 % 5.86 % 10.85 % -13.96%
  YoY % -70.96% 44.84% 68.17% -50.28% 113.48% -45.99% -
  Horiz. % 40.55% 139.63% 96.41% 57.33% 115.30% 54.01% 100.00%
ROE 0.71 % 2.00 % 1.11 % 0.71 % 2.67 % 0.70 % 1.33 % -9.93%
  YoY % -64.50% 80.18% 56.34% -73.41% 281.43% -47.37% -
  Horiz. % 53.38% 150.38% 83.46% 53.38% 200.75% 52.63% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.95 22.77 16.60 17.47 22.10 15.73 17.38 3.16%
  YoY % -7.99% 37.17% -4.98% -20.95% 40.50% -9.49% -
  Horiz. % 120.54% 131.01% 95.51% 100.52% 127.16% 90.51% 100.00%
EPS 0.80 3.13 1.64 1.06 2.67 0.92 1.71 -11.89%
  YoY % -74.44% 90.85% 54.72% -60.30% 190.22% -46.20% -
  Horiz. % 46.78% 183.04% 95.91% 61.99% 156.14% 53.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.5700 1.4800 1.4800 1.0000 1.3200 1.2900 -2.18%
  YoY % -28.03% 6.08% 0.00% 48.00% -24.24% 2.33% -
  Horiz. % 87.60% 121.71% 114.73% 114.73% 77.52% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.33 22.09 16.10 16.95 21.45 15.26 16.86 3.17%
  YoY % -7.97% 37.20% -5.01% -20.98% 40.56% -9.49% -
  Horiz. % 120.58% 131.02% 95.49% 100.53% 127.22% 90.51% 100.00%
EPS 0.77 3.04 1.59 1.03 2.59 0.89 1.66 -12.01%
  YoY % -74.67% 91.19% 54.37% -60.23% 191.01% -46.39% -
  Horiz. % 46.39% 183.13% 95.78% 62.05% 156.02% 53.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0964 1.5233 1.4359 1.4359 0.9703 1.2807 1.2516 -2.18%
  YoY % -28.02% 6.09% 0.00% 47.99% -24.24% 2.33% -
  Horiz. % 87.60% 121.71% 114.73% 114.73% 77.52% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.7050 0.8200 0.6700 0.7900 1.0300 0.9300 1.0200 -
P/RPS 3.37 3.60 4.04 4.52 4.66 5.91 5.87 -8.83%
  YoY % -6.39% -10.89% -10.62% -3.00% -21.15% 0.68% -
  Horiz. % 57.41% 61.33% 68.82% 77.00% 79.39% 100.68% 100.00%
P/EPS 88.29 26.17 40.85 74.73 38.52 100.93 59.66 6.75%
  YoY % 237.37% -35.94% -45.34% 94.00% -61.83% 69.18% -
  Horiz. % 147.99% 43.87% 68.47% 125.26% 64.57% 169.18% 100.00%
EY 1.13 3.82 2.45 1.34 2.60 0.99 1.68 -6.39%
  YoY % -70.42% 55.92% 82.84% -48.46% 162.63% -41.07% -
  Horiz. % 67.26% 227.38% 145.83% 79.76% 154.76% 58.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.52 0.45 0.53 1.03 0.70 0.79 -3.96%
  YoY % 19.23% 15.56% -15.09% -48.54% 47.14% -11.39% -
  Horiz. % 78.48% 65.82% 56.96% 67.09% 130.38% 88.61% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 25/07/18 09/08/17 27/07/16 29/07/15 23/07/14 24/07/13 25/07/12 -
Price 0.7100 0.8450 0.6350 0.7850 1.0200 0.9450 1.0600 -
P/RPS 3.39 3.71 3.83 4.49 4.61 6.01 6.10 -9.32%
  YoY % -8.63% -3.13% -14.70% -2.60% -23.29% -1.48% -
  Horiz. % 55.57% 60.82% 62.79% 73.61% 75.57% 98.52% 100.00%
P/EPS 88.92 26.97 38.71 74.26 38.14 102.55 62.00 6.19%
  YoY % 229.70% -30.33% -47.87% 94.70% -62.81% 65.40% -
  Horiz. % 143.42% 43.50% 62.44% 119.77% 61.52% 165.40% 100.00%
EY 1.12 3.71 2.58 1.35 2.62 0.98 1.61 -5.87%
  YoY % -69.81% 43.80% 91.11% -48.47% 167.35% -39.13% -
  Horiz. % 69.57% 230.43% 160.25% 83.85% 162.73% 60.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.54 0.43 0.53 1.02 0.72 0.82 -4.30%
  YoY % 16.67% 25.58% -18.87% -48.04% 41.67% -12.20% -
  Horiz. % 76.83% 65.85% 52.44% 64.63% 124.39% 87.80% 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