[CEPAT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 54.62%
YoY- 268.46%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Revenue 246,962 275,174 264,842 241,192 216,715 228,088 186,620 25.01%
PBT 53,205 64,820 69,830 75,476 50,957 59,852 43,472 17.46%
Tax -11,692 -13,589 -13,270 -14,196 -11,527 -15,586 -11,081 4.37%
NP 41,513 51,230 56,560 61,280 39,430 44,266 32,390 21.86%
-
NP to SH 39,903 49,148 54,052 58,968 38,138 42,286 31,301 21.34%
-
Tax Rate 21.98% 20.96% 19.00% 18.81% 22.62% 26.04% 25.49% -
Total Cost 205,449 223,944 208,282 179,912 177,285 183,822 154,229 25.67%
-
Net Worth 333,888 333,924 323,277 314,668 299,483 293,113 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Div 6,462 - 8,620 - 8,618 - - -
Div Payout % 16.20% - 15.95% - 22.60% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Net Worth 333,888 333,924 323,277 314,668 299,483 293,113 0 -
NOSH 215,411 215,435 215,518 215,526 215,455 215,524 215,376 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
NP Margin 16.81% 18.62% 21.36% 25.41% 18.19% 19.41% 17.36% -
ROE 11.95% 14.72% 16.72% 18.74% 12.73% 14.43% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 114.65 127.73 122.89 111.91 100.58 105.83 86.65 25.00%
EPS 18.52 22.81 25.08 27.36 17.70 19.62 14.53 21.33%
DPS 3.00 0.00 4.00 0.00 4.00 0.00 0.00 -
NAPS 1.55 1.55 1.50 1.46 1.39 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,526
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 77.55 86.41 83.17 75.74 68.05 71.63 58.60 25.01%
EPS 12.53 15.43 16.97 18.52 11.98 13.28 9.83 21.33%
DPS 2.03 0.00 2.71 0.00 2.71 0.00 0.00 -
NAPS 1.0485 1.0486 1.0152 0.9881 0.9405 0.9205 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 28/09/07 -
Price 0.46 0.59 0.83 0.83 0.96 0.93 0.81 -
P/RPS 0.40 0.46 0.68 0.74 0.95 0.88 0.93 -48.95%
P/EPS 2.48 2.59 3.31 3.03 5.42 4.74 5.57 -47.52%
EY 40.27 38.67 30.22 32.96 18.44 21.10 17.94 90.48%
DY 6.52 0.00 4.82 0.00 4.17 0.00 0.00 -
P/NAPS 0.30 0.38 0.55 0.57 0.69 0.68 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Date 25/02/09 28/10/08 29/07/08 15/05/08 27/02/08 28/11/07 - -
Price 0.49 0.41 0.75 0.99 0.93 0.92 0.00 -
P/RPS 0.43 0.32 0.61 0.88 0.92 0.87 0.00 -
P/EPS 2.65 1.80 2.99 3.62 5.25 4.69 0.00 -
EY 37.80 55.64 33.44 27.64 19.03 21.33 0.00 -
DY 6.12 0.00 5.33 0.00 4.30 0.00 0.00 -
P/NAPS 0.32 0.26 0.50 0.68 0.67 0.68 0.00 -

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