[CEPAT] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -53.49%
YoY- -81.19%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 198,937 210,136 209,592 240,710 243,304 276,060 293,216 -22.76%
PBT 6,276 10,652 14,816 9,585 17,078 28,408 41,104 -71.40%
Tax -1,805 -4,068 -4,288 -4,063 -4,554 -7,460 -10,612 -69.26%
NP 4,470 6,584 10,528 5,522 12,524 20,948 30,492 -72.16%
-
NP to SH 1,576 6,278 9,760 5,199 11,178 19,382 28,896 -85.59%
-
Tax Rate 28.76% 38.19% 28.94% 42.39% 26.67% 26.26% 25.82% -
Total Cost 194,466 203,552 199,064 235,188 230,780 255,112 262,724 -18.15%
-
Net Worth 342,953 346,043 349,132 346,043 349,132 349,132 352,222 -1.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 6,179 9,269 - 4,634 - 12,358 24,717 -60.28%
Div Payout % 392.09% 147.64% - 89.14% - 63.76% 85.54% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 342,953 346,043 349,132 346,043 349,132 349,132 352,222 -1.76%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.25% 3.13% 5.02% 2.29% 5.15% 7.59% 10.40% -
ROE 0.46% 1.81% 2.80% 1.50% 3.20% 5.55% 8.20% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 64.39 68.01 67.84 77.91 78.75 89.35 94.90 -22.76%
EPS 0.51 2.04 3.16 1.68 3.61 6.28 9.36 -85.60%
DPS 2.00 3.00 0.00 1.50 0.00 4.00 8.00 -60.28%
NAPS 1.11 1.12 1.13 1.12 1.13 1.13 1.14 -1.76%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 62.47 65.99 65.82 75.59 76.40 86.69 92.08 -22.77%
EPS 0.49 1.97 3.06 1.63 3.51 6.09 9.07 -85.68%
DPS 1.94 2.91 0.00 1.46 0.00 3.88 7.76 -60.28%
NAPS 1.077 1.0867 1.0964 1.0867 1.0964 1.0964 1.1061 -1.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.495 0.56 0.60 0.565 0.67 0.705 0.75 -
P/RPS 0.77 0.82 0.88 0.73 0.85 0.79 0.79 -1.69%
P/EPS 97.04 27.56 18.99 33.58 18.52 11.24 8.02 426.25%
EY 1.03 3.63 5.26 2.98 5.40 8.90 12.47 -81.00%
DY 4.04 5.36 0.00 2.65 0.00 5.67 10.67 -47.63%
P/NAPS 0.45 0.50 0.53 0.50 0.59 0.62 0.66 -22.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 23/10/19 24/07/19 08/05/19 25/02/19 27/11/18 25/07/18 16/05/18 -
Price 0.495 0.54 0.60 0.60 0.59 0.71 0.75 -
P/RPS 0.77 0.79 0.88 0.77 0.75 0.79 0.79 -1.69%
P/EPS 97.04 26.58 18.99 35.66 16.31 11.32 8.02 426.25%
EY 1.03 3.76 5.26 2.80 6.13 8.84 12.47 -81.00%
DY 4.04 5.56 0.00 2.50 0.00 5.63 10.67 -47.63%
P/NAPS 0.45 0.48 0.53 0.54 0.52 0.63 0.66 -22.51%

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