[CEPAT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.07%
YoY- 57.02%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 148,546 130,560 246,962 275,174 264,842 241,192 216,715 -22.27%
PBT 23,814 16,276 53,205 64,820 69,830 75,476 50,957 -39.80%
Tax -6,268 -4,180 -11,692 -13,589 -13,270 -14,196 -11,527 -33.40%
NP 17,546 12,096 41,513 51,230 56,560 61,280 39,430 -41.74%
-
NP to SH 16,838 11,708 39,903 49,148 54,052 58,968 38,138 -42.04%
-
Tax Rate 26.32% 25.68% 21.98% 20.96% 19.00% 18.81% 22.62% -
Total Cost 131,000 118,464 205,449 223,944 208,282 179,912 177,285 -18.28%
-
Net Worth 338,051 335,744 333,888 333,924 323,277 314,668 299,483 8.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,459 - 6,462 - 8,620 - 8,618 -17.50%
Div Payout % 38.36% - 16.20% - 15.95% - 22.60% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 338,051 335,744 333,888 333,924 323,277 314,668 299,483 8.41%
NOSH 215,319 215,220 215,411 215,435 215,518 215,526 215,455 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.81% 9.26% 16.81% 18.62% 21.36% 25.41% 18.19% -
ROE 4.98% 3.49% 11.95% 14.72% 16.72% 18.74% 12.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 68.99 60.66 114.65 127.73 122.89 111.91 100.58 -22.24%
EPS 7.82 5.44 18.52 22.81 25.08 27.36 17.70 -42.02%
DPS 3.00 0.00 3.00 0.00 4.00 0.00 4.00 -17.46%
NAPS 1.57 1.56 1.55 1.55 1.50 1.46 1.39 8.46%
Adjusted Per Share Value based on latest NOSH - 215,207
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.65 41.00 77.55 86.41 83.17 75.74 68.05 -22.27%
EPS 5.29 3.68 12.53 15.43 16.97 18.52 11.98 -42.04%
DPS 2.03 0.00 2.03 0.00 2.71 0.00 2.71 -17.53%
NAPS 1.0616 1.0543 1.0485 1.0486 1.0152 0.9881 0.9405 8.41%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.59 0.50 0.46 0.59 0.83 0.83 0.96 -
P/RPS 0.86 0.82 0.40 0.46 0.68 0.74 0.95 -6.42%
P/EPS 7.54 9.19 2.48 2.59 3.31 3.03 5.42 24.64%
EY 13.25 10.88 40.27 38.67 30.22 32.96 18.44 -19.79%
DY 5.08 0.00 6.52 0.00 4.82 0.00 4.17 14.07%
P/NAPS 0.38 0.32 0.30 0.38 0.55 0.57 0.69 -32.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 15/05/08 27/02/08 -
Price 0.66 0.58 0.49 0.41 0.75 0.99 0.93 -
P/RPS 0.96 0.96 0.43 0.32 0.61 0.88 0.92 2.88%
P/EPS 8.44 10.66 2.65 1.80 2.99 3.62 5.25 37.27%
EY 11.85 9.38 37.80 55.64 33.44 27.64 19.03 -27.09%
DY 4.55 0.00 6.12 0.00 5.33 0.00 4.30 3.84%
P/NAPS 0.42 0.37 0.32 0.26 0.50 0.68 0.67 -26.77%

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