[CEPAT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.76%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 189,612 184,788 219,034 229,485 229,468 244,124 290,186 -24.71%
PBT 18,106 20,592 33,104 32,885 33,112 34,496 62,200 -56.11%
Tax -4,512 -4,800 -7,659 -7,425 -8,166 -7,908 -15,771 -56.61%
NP 13,594 15,792 25,445 25,460 24,946 26,588 46,429 -55.93%
-
NP to SH 13,336 15,284 23,891 23,542 23,364 25,600 43,916 -54.85%
-
Tax Rate 24.92% 23.31% 23.14% 22.58% 24.66% 22.92% 25.36% -
Total Cost 176,018 168,996 193,589 204,025 204,522 217,536 243,757 -19.52%
-
Net Worth 407,836 404,746 421,440 404,746 398,567 398,568 590,937 -21.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,747 - - - 10,885 -
Div Payout % - - 32.43% - - - 24.79% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 407,836 404,746 421,440 404,746 398,567 398,568 590,937 -21.92%
NOSH 318,446 318,446 309,882 318,446 318,446 318,446 311,019 1.58%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.17% 8.55% 11.62% 11.09% 10.87% 10.89% 16.00% -
ROE 3.27% 3.78% 5.67% 5.82% 5.86% 6.42% 7.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.37 59.81 70.68 74.28 74.27 79.01 93.30 -24.38%
EPS 4.32 4.96 7.73 7.61 7.56 8.28 14.12 -54.62%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 1.32 1.31 1.36 1.31 1.29 1.29 1.90 -21.57%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.54 58.03 68.78 72.06 72.06 76.66 91.13 -24.72%
EPS 4.19 4.80 7.50 7.39 7.34 8.04 13.79 -54.83%
DPS 0.00 0.00 2.43 0.00 0.00 0.00 3.42 -
NAPS 1.2807 1.271 1.3234 1.271 1.2516 1.2516 1.8557 -21.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.93 0.89 0.94 0.98 1.02 1.13 1.01 -
P/RPS 1.52 1.49 1.33 1.32 1.37 1.43 1.08 25.61%
P/EPS 21.55 17.99 12.19 12.86 13.49 13.64 7.15 108.79%
EY 4.64 5.56 8.20 7.78 7.41 7.33 13.98 -52.09%
DY 0.00 0.00 2.66 0.00 0.00 0.00 3.47 -
P/NAPS 0.70 0.68 0.69 0.75 0.79 0.88 0.53 20.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 25/04/12 27/02/12 -
Price 0.945 0.89 0.89 0.98 1.06 1.14 1.14 -
P/RPS 1.54 1.49 1.26 1.32 1.43 1.44 1.22 16.81%
P/EPS 21.89 17.99 11.54 12.86 14.02 13.76 8.07 94.61%
EY 4.57 5.56 8.66 7.78 7.13 7.27 12.39 -48.59%
DY 0.00 0.00 2.81 0.00 0.00 0.00 3.07 -
P/NAPS 0.72 0.68 0.65 0.75 0.82 0.88 0.60 12.93%

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