Highlights

[CEPAT] YoY Quarter Result on 2016-06-30 [#2]

Stock [CEPAT]: CEPATWAWASAN GROUP BHD
Announcement Date 27-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     1,351.36%    YoY -     55.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 52,670 64,726 70,354 51,277 53,975 68,298 48,609 1.35%
  YoY % -18.63% -8.00% 37.20% -5.00% -20.97% 40.50% -
  Horiz. % 108.35% 133.16% 144.73% 105.49% 111.04% 140.50% 100.00%
PBT 1,622 3,928 13,205 7,050 4,672 11,437 3,905 -13.62%
  YoY % -58.71% -70.25% 87.30% 50.90% -59.15% 192.88% -
  Horiz. % 41.54% 100.59% 338.16% 180.54% 119.64% 292.88% 100.00%
Tax -962 -1,077 -2,543 -1,686 -1,314 -2,895 -1,056 -1.54%
  YoY % 10.68% 57.65% -50.83% -28.31% 54.61% -174.15% -
  Horiz. % 91.10% 101.99% 240.81% 159.66% 124.43% 274.15% 100.00%
NP 660 2,851 10,662 5,364 3,358 8,542 2,849 -21.62%
  YoY % -76.85% -73.26% 98.77% 59.74% -60.69% 199.82% -
  Horiz. % 23.17% 100.07% 374.24% 188.28% 117.87% 299.82% 100.00%
NP to SH 699 2,467 9,682 5,068 3,266 8,263 2,847 -20.86%
  YoY % -71.67% -74.52% 91.04% 55.17% -60.47% 190.24% -
  Horiz. % 24.55% 86.65% 340.08% 178.01% 114.72% 290.24% 100.00%
Tax Rate 59.31 % 27.42 % 19.26 % 23.91 % 28.13 % 25.31 % 27.04 % 13.98%
  YoY % 116.30% 42.37% -19.45% -15.00% 11.14% -6.40% -
  Horiz. % 219.34% 101.41% 71.23% 88.42% 104.03% 93.60% 100.00%
Total Cost 52,010 61,875 59,692 45,913 50,617 59,756 45,760 2.16%
  YoY % -15.94% 3.66% 30.01% -9.29% -15.29% 30.59% -
  Horiz. % 113.66% 135.22% 130.45% 100.33% 110.61% 130.59% 100.00%
Net Worth 346,043 349,132 485,078 457,271 457,271 308,991 407,836 -2.70%
  YoY % -0.88% -28.03% 6.08% 0.00% 47.99% -24.24% -
  Horiz. % 84.85% 85.61% 118.94% 112.12% 112.12% 75.76% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 346,043 349,132 485,078 457,271 457,271 308,991 407,836 -2.70%
  YoY % -0.88% -28.03% 6.08% 0.00% 47.99% -24.24% -
  Horiz. % 84.85% 85.61% 118.94% 112.12% 112.12% 75.76% 100.00%
NOSH 308,967 308,967 308,967 308,967 308,967 308,991 308,967 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.25 % 4.40 % 15.15 % 10.46 % 6.22 % 12.51 % 5.86 % -22.69%
  YoY % -71.59% -70.96% 44.84% 68.17% -50.28% 113.48% -
  Horiz. % 21.33% 75.09% 258.53% 178.50% 106.14% 213.48% 100.00%
ROE 0.20 % 0.71 % 2.00 % 1.11 % 0.71 % 2.67 % 0.70 % -18.84%
  YoY % -71.83% -64.50% 80.18% 56.34% -73.41% 281.43% -
  Horiz. % 28.57% 101.43% 285.71% 158.57% 101.43% 381.43% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 17.05 20.95 22.77 16.60 17.47 22.10 15.73 1.35%
  YoY % -18.62% -7.99% 37.17% -4.98% -20.95% 40.50% -
  Horiz. % 108.39% 133.18% 144.76% 105.53% 111.06% 140.50% 100.00%
EPS 0.23 0.80 3.13 1.64 1.06 2.67 0.92 -20.62%
  YoY % -71.25% -74.44% 90.85% 54.72% -60.30% 190.22% -
  Horiz. % 25.00% 86.96% 340.22% 178.26% 115.22% 290.22% 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 1.1200 1.1300 1.5700 1.4800 1.4800 1.0000 1.3200 -2.70%
  YoY % -0.88% -28.03% 6.08% 0.00% 48.00% -24.24% -
  Horiz. % 84.85% 85.61% 118.94% 112.12% 112.12% 75.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.54 20.33 22.09 16.10 16.95 21.45 15.26 1.35%
  YoY % -18.64% -7.97% 37.20% -5.01% -20.98% 40.56% -
  Horiz. % 108.39% 133.22% 144.76% 105.50% 111.07% 140.56% 100.00%
EPS 0.22 0.77 3.04 1.59 1.03 2.59 0.89 -20.77%
  YoY % -71.43% -74.67% 91.19% 54.37% -60.23% 191.01% -
  Horiz. % 24.72% 86.52% 341.57% 178.65% 115.73% 291.01% 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 1.0867 1.0964 1.5233 1.4359 1.4359 0.9703 1.2807 -2.70%
  YoY % -0.88% -28.02% 6.09% 0.00% 47.99% -24.24% -
  Horiz. % 84.85% 85.61% 118.94% 112.12% 112.12% 75.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5600 0.7050 0.8200 0.6700 0.7900 1.0300 0.9300 -
P/RPS 3.29 3.37 3.60 4.04 4.52 4.66 5.91 -9.30%
  YoY % -2.37% -6.39% -10.89% -10.62% -3.00% -21.15% -
  Horiz. % 55.67% 57.02% 60.91% 68.36% 76.48% 78.85% 100.00%
P/EPS 247.53 88.29 26.17 40.85 74.73 38.52 100.93 16.12%
  YoY % 180.36% 237.37% -35.94% -45.34% 94.00% -61.83% -
  Horiz. % 245.25% 87.48% 25.93% 40.47% 74.04% 38.17% 100.00%
EY 0.40 1.13 3.82 2.45 1.34 2.60 0.99 -14.01%
  YoY % -64.60% -70.42% 55.92% 82.84% -48.46% 162.63% -
  Horiz. % 40.40% 114.14% 385.86% 247.47% 135.35% 262.63% 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 0.50 0.62 0.52 0.45 0.53 1.03 0.70 -5.45%
  YoY % -19.35% 19.23% 15.56% -15.09% -48.54% 47.14% -
  Horiz. % 71.43% 88.57% 74.29% 64.29% 75.71% 147.14% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 24/07/19 25/07/18 09/08/17 27/07/16 29/07/15 23/07/14 24/07/13 -
Price 0.5400 0.7100 0.8450 0.6350 0.7850 1.0200 0.9450 -
P/RPS 3.17 3.39 3.71 3.83 4.49 4.61 6.01 -10.11%
  YoY % -6.49% -8.63% -3.13% -14.70% -2.60% -23.29% -
  Horiz. % 52.75% 56.41% 61.73% 63.73% 74.71% 76.71% 100.00%
P/EPS 238.69 88.92 26.97 38.71 74.26 38.14 102.55 15.11%
  YoY % 168.43% 229.70% -30.33% -47.87% 94.70% -62.81% -
  Horiz. % 232.75% 86.71% 26.30% 37.75% 72.41% 37.19% 100.00%
EY 0.42 1.12 3.71 2.58 1.35 2.62 0.98 -13.16%
  YoY % -62.50% -69.81% 43.80% 91.11% -48.47% 167.35% -
  Horiz. % 42.86% 114.29% 378.57% 263.27% 137.76% 267.35% 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 0.48 0.63 0.54 0.43 0.53 1.02 0.72 -6.53%
  YoY % -23.81% 16.67% 25.58% -18.87% -48.04% 41.67% -
  Horiz. % 66.67% 87.50% 75.00% 59.72% 73.61% 141.67% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers