[CEPAT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -36.03%
YoY- -40.3%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 211,721 199,026 189,612 184,788 219,034 229,485 229,468 -5.21%
PBT 27,774 20,074 18,106 20,592 33,104 32,885 33,112 -11.03%
Tax -4,152 -5,332 -4,512 -4,800 -7,659 -7,425 -8,166 -36.21%
NP 23,622 14,742 13,594 15,792 25,445 25,460 24,946 -3.56%
-
NP to SH 23,053 14,486 13,336 15,284 23,891 23,542 23,364 -0.88%
-
Tax Rate 14.95% 26.56% 24.92% 23.31% 23.14% 22.58% 24.66% -
Total Cost 188,099 184,284 176,018 168,996 193,589 204,025 204,522 -5.41%
-
Net Worth 438,816 410,926 407,836 404,746 421,440 404,746 398,567 6.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,180 - - - 7,747 - - -
Div Payout % 26.81% - - - 32.43% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 438,816 410,926 407,836 404,746 421,440 404,746 398,567 6.60%
NOSH 309,025 318,446 318,446 318,446 309,882 318,446 318,446 -1.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.16% 7.41% 7.17% 8.55% 11.62% 11.09% 10.87% -
ROE 5.25% 3.53% 3.27% 3.78% 5.67% 5.82% 5.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 68.51 64.42 61.37 59.81 70.68 74.28 74.27 -5.22%
EPS 7.46 4.69 4.32 4.96 7.73 7.61 7.56 -0.88%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.42 1.33 1.32 1.31 1.36 1.31 1.29 6.59%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.49 62.50 59.54 58.03 68.78 72.06 72.06 -5.20%
EPS 7.24 4.55 4.19 4.80 7.50 7.39 7.34 -0.90%
DPS 1.94 0.00 0.00 0.00 2.43 0.00 0.00 -
NAPS 1.378 1.2904 1.2807 1.271 1.3234 1.271 1.2516 6.60%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.90 0.93 0.89 0.94 0.98 1.02 -
P/RPS 1.36 1.40 1.52 1.49 1.33 1.32 1.37 -0.48%
P/EPS 12.53 19.19 21.55 17.99 12.19 12.86 13.49 -4.78%
EY 7.98 5.21 4.64 5.56 8.20 7.78 7.41 5.05%
DY 2.14 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.66 0.68 0.70 0.68 0.69 0.75 0.79 -11.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 23/10/13 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 -
Price 0.94 0.905 0.945 0.89 0.89 0.98 1.06 -
P/RPS 1.37 1.40 1.54 1.49 1.26 1.32 1.43 -2.80%
P/EPS 12.60 19.30 21.89 17.99 11.54 12.86 14.02 -6.85%
EY 7.94 5.18 4.57 5.56 8.66 7.78 7.13 7.41%
DY 2.13 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.66 0.68 0.72 0.68 0.65 0.75 0.82 -13.43%

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