[CEPAT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.66%
YoY- -80.15%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 164,003 153,290 148,546 130,560 246,962 275,174 264,842 -27.28%
PBT 25,907 22,912 23,814 16,276 53,205 64,820 69,830 -48.27%
Tax -7,893 -6,576 -6,268 -4,180 -11,692 -13,589 -13,270 -29.20%
NP 18,014 16,336 17,546 12,096 41,513 51,230 56,560 -53.26%
-
NP to SH 17,421 15,681 16,838 11,708 39,903 49,148 54,052 -52.89%
-
Tax Rate 30.47% 28.70% 26.32% 25.68% 21.98% 20.96% 19.00% -
Total Cost 145,989 136,954 131,000 118,464 205,449 223,944 208,282 -21.04%
-
Net Worth 347,592 342,490 338,051 335,744 333,888 333,924 323,277 4.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,364 4,308 6,459 - 6,462 - 8,620 -27.04%
Div Payout % 30.79% 27.47% 38.36% - 16.20% - 15.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 347,592 342,490 338,051 335,744 333,888 333,924 323,277 4.93%
NOSH 214,563 215,402 215,319 215,220 215,411 215,435 215,518 -0.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.98% 10.66% 11.81% 9.26% 16.81% 18.62% 21.36% -
ROE 5.01% 4.58% 4.98% 3.49% 11.95% 14.72% 16.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.44 71.16 68.99 60.66 114.65 127.73 122.89 -27.06%
EPS 8.12 7.28 7.82 5.44 18.52 22.81 25.08 -52.75%
DPS 2.50 2.00 3.00 0.00 3.00 0.00 4.00 -26.83%
NAPS 1.62 1.59 1.57 1.56 1.55 1.55 1.50 5.24%
Adjusted Per Share Value based on latest NOSH - 215,220
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.50 48.14 46.65 41.00 77.55 86.41 83.17 -27.28%
EPS 5.47 4.92 5.29 3.68 12.53 15.43 16.97 -52.89%
DPS 1.68 1.35 2.03 0.00 2.03 0.00 2.71 -27.23%
NAPS 1.0915 1.0755 1.0616 1.0543 1.0485 1.0486 1.0152 4.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.62 0.59 0.50 0.46 0.59 0.83 -
P/RPS 0.85 0.87 0.86 0.82 0.40 0.46 0.68 15.99%
P/EPS 8.01 8.52 7.54 9.19 2.48 2.59 3.31 79.95%
EY 12.49 11.74 13.25 10.88 40.27 38.67 30.22 -44.42%
DY 3.85 3.23 5.08 0.00 6.52 0.00 4.82 -13.87%
P/NAPS 0.40 0.39 0.38 0.32 0.30 0.38 0.55 -19.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 -
Price 0.62 0.61 0.66 0.58 0.49 0.41 0.75 -
P/RPS 0.81 0.86 0.96 0.96 0.43 0.32 0.61 20.74%
P/EPS 7.64 8.38 8.44 10.66 2.65 1.80 2.99 86.58%
EY 13.10 11.93 11.85 9.38 37.80 55.64 33.44 -46.36%
DY 4.03 3.28 4.55 0.00 6.12 0.00 5.33 -16.96%
P/NAPS 0.38 0.38 0.42 0.37 0.32 0.26 0.50 -16.67%

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