[CEB] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 1.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 542,844 526,804 518,254 549,396 437,954 426,333 0 -
PBT 57,705 60,082 59,674 46,252 40,844 41,253 0 -
Tax -13,358 -8,249 -12,350 -12,252 -7,304 -8,444 0 -
NP 44,347 51,833 47,324 34,000 33,540 32,809 0 -
-
NP to SH 44,381 51,833 47,324 34,000 33,540 32,809 0 -
-
Tax Rate 23.15% 13.73% 20.70% 26.49% 17.88% 20.47% - -
Total Cost 498,497 474,970 470,930 515,396 404,414 393,524 0 -
-
Net Worth 456,320 378,429 369,200 300,893 194,999 0 0 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 10,912 13,537 10,153 - 1,949 - - -
Div Payout % 24.59% 26.12% 21.45% - 5.81% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 456,320 378,429 369,200 300,893 194,999 0 0 -
NOSH 992,000 923,000 923,000 923,000 750,000 488,234 39,999 745.47%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.17% 9.84% 9.13% 6.19% 7.66% 7.70% 0.00% -
ROE 9.73% 13.70% 12.82% 11.30% 17.20% 0.00% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 54.72 57.08 56.15 69.38 58.39 87.32 0.00 -
EPS 4.96 5.89 5.52 4.28 6.39 6.72 0.00 -
DPS 1.10 1.47 1.10 0.00 0.26 0.00 0.00 -
NAPS 0.46 0.41 0.40 0.38 0.26 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 923,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 54.71 53.09 52.23 55.37 44.14 42.97 0.00 -
EPS 4.47 5.22 4.77 3.43 3.38 3.31 0.00 -
DPS 1.10 1.36 1.02 0.00 0.20 0.00 0.00 -
NAPS 0.4599 0.3814 0.3721 0.3033 0.1965 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 - - - -
Price 1.06 1.18 1.30 1.26 0.00 0.00 0.00 -
P/RPS 1.94 2.07 2.32 1.82 0.00 0.00 0.00 -
P/EPS 23.69 21.01 25.35 29.34 0.00 0.00 0.00 -
EY 4.22 4.76 3.94 3.41 0.00 0.00 0.00 -
DY 1.04 1.24 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.88 3.25 3.32 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 20/11/23 21/08/23 24/05/23 07/03/23 - - -
Price 1.13 1.09 1.23 1.33 0.00 0.00 0.00 -
P/RPS 2.06 1.91 2.19 1.92 0.00 0.00 0.00 -
P/EPS 25.26 19.41 23.99 30.97 0.00 0.00 0.00 -
EY 3.96 5.15 4.17 3.23 0.00 0.00 0.00 -
DY 0.97 1.35 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.66 3.08 3.50 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