[CEPAT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.67%
YoY- 78.17%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Revenue 241,192 216,715 228,088 186,620 188,300 166,822 138,053 83.32%
PBT 75,476 50,957 59,852 43,472 49,228 34,766 23,005 263.51%
Tax -14,196 -11,527 -15,586 -11,081 -12,428 -8,396 -3,250 396.07%
NP 61,280 39,430 44,266 32,390 36,800 26,370 19,755 242.03%
-
NP to SH 58,968 38,138 42,286 31,301 35,040 25,794 19,755 228.04%
-
Tax Rate 18.81% 22.62% 26.04% 25.49% 25.25% 24.15% 14.13% -
Total Cost 179,912 177,285 183,822 154,229 151,500 140,452 118,298 57.68%
-
Net Worth 314,668 299,483 293,113 0 279,803 0 273,597 16.40%
Dividend
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Div - 8,618 - - - - 4,308 -
Div Payout % - 22.60% - - - - 21.81% -
Equity
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Net Worth 314,668 299,483 293,113 0 279,803 0 273,597 16.40%
NOSH 215,526 215,455 215,524 215,376 215,233 215,308 215,430 0.04%
Ratio Analysis
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
NP Margin 25.41% 18.19% 19.41% 17.36% 19.54% 15.81% 14.31% -
ROE 18.74% 12.73% 14.43% 0.00% 12.52% 0.00% 7.22% -
Per Share
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
RPS 111.91 100.58 105.83 86.65 87.49 77.48 64.08 83.25%
EPS 27.36 17.70 19.62 14.53 16.28 11.98 9.17 227.88%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.46 1.39 1.36 0.00 1.30 0.00 1.27 16.35%
Adjusted Per Share Value based on latest NOSH - 215,458
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
RPS 75.74 68.05 71.63 58.60 59.13 52.39 43.35 83.33%
EPS 18.52 11.98 13.28 9.83 11.00 8.10 6.20 228.29%
DPS 0.00 2.71 0.00 0.00 0.00 0.00 1.35 -
NAPS 0.9881 0.9405 0.9205 0.00 0.8787 0.00 0.8592 16.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Date 31/03/08 31/12/07 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 -
Price 0.83 0.96 0.93 0.81 0.87 0.85 0.67 -
P/RPS 0.74 0.95 0.88 0.93 0.99 1.10 1.05 -31.62%
P/EPS 3.03 5.42 4.74 5.57 5.34 7.10 7.31 -61.58%
EY 32.96 18.44 21.10 17.94 18.71 14.09 13.69 159.72%
DY 0.00 4.17 0.00 0.00 0.00 0.00 2.99 -
P/NAPS 0.57 0.69 0.68 0.00 0.67 0.00 0.53 8.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Date 15/05/08 27/02/08 28/11/07 - 29/08/07 - 29/06/07 -
Price 0.99 0.93 0.92 0.00 0.73 0.00 0.85 -
P/RPS 0.88 0.92 0.87 0.00 0.83 0.00 1.33 -36.15%
P/EPS 3.62 5.25 4.69 0.00 4.48 0.00 9.27 -63.99%
EY 27.64 19.03 21.33 0.00 22.30 0.00 10.79 177.82%
DY 0.00 4.30 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 0.68 0.67 0.68 0.00 0.56 0.00 0.67 1.62%

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