[CEB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 518,254 549,396 437,954 426,333 0 0 344,334 31.43%
PBT 59,674 46,252 40,844 41,253 0 0 25,355 77.21%
Tax -12,350 -12,252 -7,304 -8,444 0 0 909 -
NP 47,324 34,000 33,540 32,809 0 0 26,264 48.23%
-
NP to SH 47,324 34,000 33,540 32,809 0 0 26,264 48.23%
-
Tax Rate 20.70% 26.49% 17.88% 20.47% - - -3.59% -
Total Cost 470,930 515,396 404,414 393,524 0 0 318,070 29.99%
-
Net Worth 369,200 300,893 194,999 0 0 0 169,559 68.23%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 10,153 - 1,949 - - - - -
Div Payout % 21.45% - 5.81% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 369,200 300,893 194,999 0 0 0 169,559 68.23%
NOSH 923,000 923,000 750,000 488,234 39,999 39,999 39,999 715.20%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.13% 6.19% 7.66% 7.70% 0.00% 0.00% 7.63% -
ROE 12.82% 11.30% 17.20% 0.00% 0.00% 0.00% 15.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 56.15 69.38 58.39 87.32 0.00 0.00 860.84 -83.87%
EPS 5.52 4.28 6.39 6.72 0.00 0.00 65.66 -80.89%
DPS 1.10 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.26 0.00 0.00 0.00 4.239 -79.36%
Adjusted Per Share Value based on latest NOSH - 752,463
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 52.23 55.37 44.14 42.97 0.00 0.00 34.70 31.43%
EPS 4.77 3.43 3.38 3.31 0.00 0.00 2.65 48.13%
DPS 1.02 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.3721 0.3033 0.1965 0.00 0.00 0.00 0.1709 68.22%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 - - - - - -
Price 1.30 1.26 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.32 1.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS 25.35 29.34 0.00 0.00 0.00 0.00 0.00 -
EY 3.94 3.41 0.00 0.00 0.00 0.00 0.00 -
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.32 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 24/05/23 07/03/23 - - - - -
Price 1.23 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.19 1.92 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.99 30.97 0.00 0.00 0.00 0.00 0.00 -
EY 4.17 3.23 0.00 0.00 0.00 0.00 0.00 -
DY 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 3.50 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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