[CEPAT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.87%
YoY- -68.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 197,742 196,560 164,003 153,290 148,546 130,560 246,962 -13.80%
PBT 22,732 28,900 25,907 22,912 23,814 16,276 53,205 -43.36%
Tax -6,066 -7,256 -7,893 -6,576 -6,268 -4,180 -11,692 -35.51%
NP 16,666 21,644 18,014 16,336 17,546 12,096 41,513 -45.67%
-
NP to SH 15,942 20,792 17,421 15,681 16,838 11,708 39,903 -45.84%
-
Tax Rate 26.68% 25.11% 30.47% 28.70% 26.32% 25.68% 21.98% -
Total Cost 181,076 174,916 145,989 136,954 131,000 118,464 205,449 -8.09%
-
Net Worth 348,863 346,533 347,592 342,490 338,051 335,744 333,888 2.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,228 - 5,364 4,308 6,459 - 6,462 -24.69%
Div Payout % 26.53% - 30.79% 27.47% 38.36% - 16.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 348,863 346,533 347,592 342,490 338,051 335,744 333,888 2.97%
NOSH 211,432 211,300 214,563 215,402 215,319 215,220 215,411 -1.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.43% 11.01% 10.98% 10.66% 11.81% 9.26% 16.81% -
ROE 4.57% 6.00% 5.01% 4.58% 4.98% 3.49% 11.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 93.52 93.02 76.44 71.16 68.99 60.66 114.65 -12.73%
EPS 7.54 9.84 8.12 7.28 7.82 5.44 18.52 -45.15%
DPS 2.00 0.00 2.50 2.00 3.00 0.00 3.00 -23.74%
NAPS 1.65 1.64 1.62 1.59 1.57 1.56 1.55 4.26%
Adjusted Per Share Value based on latest NOSH - 215,612
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 62.10 61.72 51.50 48.14 46.65 41.00 77.55 -13.80%
EPS 5.01 6.53 5.47 4.92 5.29 3.68 12.53 -45.81%
DPS 1.33 0.00 1.68 1.35 2.03 0.00 2.03 -24.62%
NAPS 1.0955 1.0882 1.0915 1.0755 1.0616 1.0543 1.0485 2.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.59 0.64 0.65 0.62 0.59 0.50 0.46 -
P/RPS 0.63 0.69 0.85 0.87 0.86 0.82 0.40 35.48%
P/EPS 7.82 6.50 8.01 8.52 7.54 9.19 2.48 115.48%
EY 12.78 15.38 12.49 11.74 13.25 10.88 40.27 -53.57%
DY 3.39 0.00 3.85 3.23 5.08 0.00 6.52 -35.41%
P/NAPS 0.36 0.39 0.40 0.39 0.38 0.32 0.30 12.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 27/04/09 25/02/09 -
Price 0.64 0.63 0.62 0.61 0.66 0.58 0.49 -
P/RPS 0.68 0.68 0.81 0.86 0.96 0.96 0.43 35.84%
P/EPS 8.49 6.40 7.64 8.38 8.44 10.66 2.65 117.78%
EY 11.78 15.62 13.10 11.93 11.85 9.38 37.80 -54.13%
DY 3.13 0.00 4.03 3.28 4.55 0.00 6.12 -36.12%
P/NAPS 0.39 0.38 0.38 0.38 0.42 0.37 0.32 14.13%

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