Highlights

[CEPAT] YoY Quarter Result on 2017-03-31 [#1]

Stock [CEPAT]: CEPATWAWASAN GROUP BHD
Announcement Date 17-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -20.93%    YoY -     1,287.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 52,398 73,304 59,056 38,891 42,433 50,481 46,197 2.12%
  YoY % -28.52% 24.13% 51.85% -8.35% -15.94% 9.27% -
  Horiz. % 113.42% 158.68% 127.84% 84.19% 91.85% 109.27% 100.00%
PBT 3,704 10,276 8,324 -348 4,134 8,086 5,148 -5.34%
  YoY % -63.95% 23.45% 2,491.95% -108.42% -48.87% 57.07% -
  Horiz. % 71.95% 199.61% 161.69% -6.76% 80.30% 157.07% 100.00%
Tax -1,072 -2,653 -2,604 133 -714 -1,908 -1,200 -1.86%
  YoY % 59.59% -1.88% -2,057.89% 118.63% 62.58% -59.00% -
  Horiz. % 89.33% 221.08% 217.00% -11.08% 59.50% 159.00% 100.00%
NP 2,632 7,623 5,720 -215 3,420 6,178 3,948 -6.53%
  YoY % -65.47% 33.27% 2,760.47% -106.29% -44.64% 56.48% -
  Horiz. % 66.67% 193.09% 144.88% -5.45% 86.63% 156.48% 100.00%
NP to SH 2,440 7,224 4,810 -405 3,302 6,071 3,821 -7.20%
  YoY % -66.22% 50.19% 1,287.65% -112.27% -45.61% 58.89% -
  Horiz. % 63.86% 189.06% 125.88% -10.60% 86.42% 158.89% 100.00%
Tax Rate 28.94 % 25.82 % 31.28 % - % 17.27 % 23.60 % 23.31 % 3.67%
  YoY % 12.08% -17.46% 0.00% 0.00% -26.82% 1.24% -
  Horiz. % 124.15% 110.77% 134.19% 0.00% 74.09% 101.24% 100.00%
Total Cost 49,766 65,681 53,336 39,106 39,013 44,303 42,249 2.77%
  YoY % -24.23% 23.15% 36.39% 0.24% -11.94% 4.86% -
  Horiz. % 117.79% 155.46% 126.24% 92.56% 92.34% 104.86% 100.00%
Net Worth 349,132 352,222 308,967 457,271 457,271 309,717 404,746 -2.43%
  YoY % -0.88% 14.00% -32.43% 0.00% 47.64% -23.48% -
  Horiz. % 86.26% 87.02% 76.34% 112.98% 112.98% 76.52% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 6,179 4,634 - - - - -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 100.00% - - - -
Div Payout % - % 85.54 % 96.35 % - % - % - % - % -
  YoY % 0.00% -11.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.78% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 349,132 352,222 308,967 457,271 457,271 309,717 404,746 -2.43%
  YoY % -0.88% 14.00% -32.43% 0.00% 47.64% -23.48% -
  Horiz. % 86.26% 87.02% 76.34% 112.98% 112.98% 76.52% 100.00%
NOSH 308,967 308,967 308,967 308,967 308,967 309,717 308,967 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.24% 0.24% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.24% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.02 % 10.40 % 9.69 % -0.55 % 8.06 % 12.24 % 8.55 % -8.49%
  YoY % -51.73% 7.33% 1,861.82% -106.82% -34.15% 43.16% -
  Horiz. % 58.71% 121.64% 113.33% -6.43% 94.27% 143.16% 100.00%
ROE 0.70 % 2.05 % 1.56 % -0.09 % 0.72 % 1.96 % 0.94 % -4.79%
  YoY % -65.85% 31.41% 1,833.33% -112.50% -63.27% 108.51% -
  Horiz. % 74.47% 218.09% 165.96% -9.57% 76.60% 208.51% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.96 23.73 19.11 12.59 13.73 16.30 14.95 2.12%
  YoY % -28.53% 24.18% 51.79% -8.30% -15.77% 9.03% -
  Horiz. % 113.44% 158.73% 127.83% 84.21% 91.84% 109.03% 100.00%
EPS 0.79 2.34 1.56 -0.13 1.07 1.96 1.24 -7.24%
  YoY % -66.24% 50.00% 1,300.00% -112.15% -45.41% 58.06% -
  Horiz. % 63.71% 188.71% 125.81% -10.48% 86.29% 158.06% 100.00%
DPS 0.00 2.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 100.00% - - - -
NAPS 1.1300 1.1400 1.0000 1.4800 1.4800 1.0000 1.3100 -2.43%
  YoY % -0.88% 14.00% -32.43% 0.00% 48.00% -23.66% -
  Horiz. % 86.26% 87.02% 76.34% 112.98% 112.98% 76.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.45 23.02 18.55 12.21 13.33 15.85 14.51 2.11%
  YoY % -28.54% 24.10% 51.92% -8.40% -15.90% 9.24% -
  Horiz. % 113.37% 158.65% 127.84% 84.15% 91.87% 109.24% 100.00%
EPS 0.77 2.27 1.51 -0.13 1.04 1.91 1.20 -7.12%
  YoY % -66.08% 50.33% 1,261.54% -112.50% -45.55% 59.17% -
  Horiz. % 64.17% 189.17% 125.83% -10.83% 86.67% 159.17% 100.00%
DPS 0.00 1.94 1.46 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 32.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.88% 100.00% - - - -
NAPS 1.0964 1.1061 0.9702 1.4359 1.4359 0.9726 1.2710 -2.43%
  YoY % -0.88% 14.01% -32.43% 0.00% 47.64% -23.48% -
  Horiz. % 86.26% 87.03% 76.33% 112.97% 112.97% 76.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6000 0.7500 0.8550 0.7600 0.8050 1.0300 0.8900 -
P/RPS 3.54 3.16 4.47 6.04 5.86 6.32 5.95 -8.29%
  YoY % 12.03% -29.31% -25.99% 3.07% -7.28% 6.22% -
  Horiz. % 59.50% 53.11% 75.13% 101.51% 98.49% 106.22% 100.00%
P/EPS 75.98 32.08 54.92 -579.79 75.32 52.55 71.97 0.91%
  YoY % 136.85% -41.59% 109.47% -869.77% 43.33% -26.98% -
  Horiz. % 105.57% 44.57% 76.31% -805.60% 104.65% 73.02% 100.00%
EY 1.32 3.12 1.82 -0.17 1.33 1.90 1.39 -0.86%
  YoY % -57.69% 71.43% 1,170.59% -112.78% -30.00% 36.69% -
  Horiz. % 94.96% 224.46% 130.94% -12.23% 95.68% 136.69% 100.00%
DY 0.00 2.67 1.75 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 52.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.57% 100.00% - - - -
P/NAPS 0.53 0.66 0.86 0.51 0.54 1.03 0.68 -4.07%
  YoY % -19.70% -23.26% 68.63% -5.56% -47.57% 51.47% -
  Horiz. % 77.94% 97.06% 126.47% 75.00% 79.41% 151.47% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 08/05/19 16/05/18 17/05/17 27/05/16 30/04/15 21/04/14 24/04/13 -
Price 0.6000 0.7500 0.8400 0.6800 0.7900 1.0600 0.8900 -
P/RPS 3.54 3.16 4.39 5.40 5.75 6.50 5.95 -8.29%
  YoY % 12.03% -28.02% -18.70% -6.09% -11.54% 9.24% -
  Horiz. % 59.50% 53.11% 73.78% 90.76% 96.64% 109.24% 100.00%
P/EPS 75.98 32.08 53.96 -518.76 73.92 54.08 71.97 0.91%
  YoY % 136.85% -40.55% 110.40% -801.79% 36.69% -24.86% -
  Horiz. % 105.57% 44.57% 74.98% -720.80% 102.71% 75.14% 100.00%
EY 1.32 3.12 1.85 -0.19 1.35 1.85 1.39 -0.86%
  YoY % -57.69% 68.65% 1,073.68% -114.07% -27.03% 33.09% -
  Horiz. % 94.96% 224.46% 133.09% -13.67% 97.12% 133.09% 100.00%
DY 0.00 2.67 1.79 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 49.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 149.16% 100.00% - - - -
P/NAPS 0.53 0.66 0.84 0.46 0.53 1.06 0.68 -4.07%
  YoY % -19.70% -21.43% 82.61% -13.21% -50.00% 55.88% -
  Horiz. % 77.94% 97.06% 123.53% 67.65% 77.94% 155.88% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers