[CEPAT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.48%
YoY- -45.6%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 199,026 189,612 184,788 219,034 229,485 229,468 244,124 -12.71%
PBT 20,074 18,106 20,592 33,104 32,885 33,112 34,496 -30.27%
Tax -5,332 -4,512 -4,800 -7,659 -7,425 -8,166 -7,908 -23.08%
NP 14,742 13,594 15,792 25,445 25,460 24,946 26,588 -32.48%
-
NP to SH 14,486 13,336 15,284 23,891 23,542 23,364 25,600 -31.56%
-
Tax Rate 26.56% 24.92% 23.31% 23.14% 22.58% 24.66% 22.92% -
Total Cost 184,284 176,018 168,996 193,589 204,025 204,522 217,536 -10.46%
-
Net Worth 410,926 407,836 404,746 421,440 404,746 398,567 398,568 2.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,747 - - - -
Div Payout % - - - 32.43% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 410,926 407,836 404,746 421,440 404,746 398,567 398,568 2.05%
NOSH 318,446 318,446 318,446 309,882 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.41% 7.17% 8.55% 11.62% 11.09% 10.87% 10.89% -
ROE 3.53% 3.27% 3.78% 5.67% 5.82% 5.86% 6.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.42 61.37 59.81 70.68 74.28 74.27 79.01 -12.71%
EPS 4.69 4.32 4.96 7.73 7.61 7.56 8.28 -31.51%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.33 1.32 1.31 1.36 1.31 1.29 1.29 2.05%
Adjusted Per Share Value based on latest NOSH - 307,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.50 59.54 58.03 68.78 72.06 72.06 76.66 -12.71%
EPS 4.55 4.19 4.80 7.50 7.39 7.34 8.04 -31.55%
DPS 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
NAPS 1.2904 1.2807 1.271 1.3234 1.271 1.2516 1.2516 2.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.90 0.93 0.89 0.94 0.98 1.02 1.13 -
P/RPS 1.40 1.52 1.49 1.33 1.32 1.37 1.43 -1.40%
P/EPS 19.19 21.55 17.99 12.19 12.86 13.49 13.64 25.53%
EY 5.21 4.64 5.56 8.20 7.78 7.41 7.33 -20.33%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.68 0.69 0.75 0.79 0.88 -15.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/10/13 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 25/04/12 -
Price 0.905 0.945 0.89 0.89 0.98 1.06 1.14 -
P/RPS 1.40 1.54 1.49 1.26 1.32 1.43 1.44 -1.85%
P/EPS 19.30 21.89 17.99 11.54 12.86 14.02 13.76 25.27%
EY 5.18 4.57 5.56 8.66 7.78 7.13 7.27 -20.20%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.68 0.65 0.75 0.82 0.88 -15.77%

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