[CETECH] QoQ Annualized Quarter Result on 31-Jul-2021 [#2]

Stock
[CETECH] CE TECHNOLOGY BERHAD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 21.72%
YoY- 713.03%
Quarter Report
Latest QR
Upcoming QR
CETECH's Result
CETECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Revenue 82,328 107,943 108,100 126,421 114,064 49,912 42,376 24.75%
PBT 4,828 27,025 27,754 43,730 35,400 5,742 2,012 33.84%
Tax -38 -3,027 -2,736 -6,924 -5,162 -1,215 -528 -58.37%
NP 4,790 23,998 25,018 36,806 30,238 4,527 1,484 47.73%
-
NP to SH 4,790 23,998 25,018 36,806 30,238 4,527 1,484 47.73%
-
Tax Rate 0.79% 11.20% 9.86% 15.83% 14.58% 21.16% 26.24% -
Total Cost 77,538 83,945 83,082 89,615 83,826 45,385 40,892 23.74%
-
Net Worth 114,216 110,755 100,372 89,989 69,222 51,916 48,455 33.05%
Dividend
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Div 692 692 692 865 692 346 - -
Div Payout % 14.45% 2.88% 2.77% 2.35% 2.29% 7.65% - -
Equity
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Net Worth 114,216 110,755 100,372 89,989 69,222 51,916 48,455 33.05%
NOSH 346,112 346,112 346,112 346,112 346,112 346,112 346,112 0.00%
Ratio Analysis
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
NP Margin 5.82% 22.23% 23.14% 29.11% 26.51% 9.07% 3.50% -
ROE 4.19% 21.67% 24.93% 40.90% 43.68% 8.72% 3.06% -
Per Share
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
RPS 23.79 31.19 31.23 36.53 32.96 14.42 12.24 24.77%
EPS 1.38 6.93 7.22 10.63 8.74 1.31 0.42 48.61%
DPS 0.20 0.20 0.20 0.25 0.20 0.10 0.00 -
NAPS 0.33 0.32 0.29 0.26 0.20 0.15 0.14 33.05%
Adjusted Per Share Value based on latest NOSH - 346,112
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
RPS 23.79 31.19 31.23 36.53 32.96 14.42 12.24 24.77%
EPS 1.38 6.93 7.22 10.63 8.74 1.31 0.42 48.61%
DPS 0.20 0.20 0.20 0.25 0.20 0.10 0.00 -
NAPS 0.33 0.32 0.29 0.26 0.20 0.15 0.14 33.05%
Price Multiplier on Financial Quarter End Date
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Date 31/01/23 29/07/22 31/01/22 30/07/21 29/01/21 30/07/20 31/01/20 -
Price 1.15 1.15 1.15 1.15 1.15 0.90 0.285 -
P/RPS 4.83 3.69 3.68 3.15 3.49 6.24 2.33 27.47%
P/EPS 83.10 16.59 15.91 10.81 13.16 68.81 66.47 7.71%
EY 1.20 6.03 6.29 9.25 7.60 1.45 1.50 -7.16%
DY 0.17 0.17 0.17 0.22 0.17 0.11 0.00 -
P/NAPS 3.48 3.59 3.97 4.42 5.75 6.00 2.04 19.46%
Price Multiplier on Announcement Date
31/01/23 31/07/22 31/01/22 31/07/21 31/01/21 31/07/20 31/01/20 CAGR
Date 28/03/23 23/09/22 28/03/22 24/09/21 01/03/21 30/09/20 31/03/20 -
Price 1.15 1.15 1.15 1.15 0.00 0.90 0.285 -
P/RPS 4.83 3.69 3.68 3.15 0.00 6.24 2.33 27.47%
P/EPS 83.10 16.59 15.91 10.81 0.00 68.81 66.47 7.71%
EY 1.20 6.03 6.29 9.25 0.00 1.45 1.50 -7.16%
DY 0.17 0.17 0.17 0.22 0.00 0.11 0.00 -
P/NAPS 3.48 3.59 3.97 4.42 0.00 6.00 2.04 19.46%

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