[CEPAT] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 57.31%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 138,053 139,780 141,718 123,644 108,372 115,575 121,054 11.14%
PBT 23,005 22,260 23,727 17,402 11,192 20,950 23,902 -3.02%
Tax -3,250 -6,256 -5,818 -3,590 -2,412 -5,879 -6,334 -41.51%
NP 19,755 16,004 17,908 13,812 8,780 15,071 17,568 9.89%
-
NP to SH 19,755 16,004 17,908 13,812 8,780 15,071 17,568 9.89%
-
Tax Rate 14.13% 28.10% 24.52% 20.63% 21.55% 28.06% 26.50% -
Total Cost 118,298 123,776 123,810 109,832 99,592 100,504 103,486 11.35%
-
Net Worth 273,597 0 267,226 260,319 256,083 254,413 251,894 6.87%
Dividend
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 4,308 - - - - 4,312 5,741 -20.61%
Div Payout % 21.81% - - - - 28.61% 32.68% -
Equity
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 273,597 0 267,226 260,319 256,083 254,413 251,894 6.87%
NOSH 215,430 215,107 215,505 215,140 215,196 215,604 215,294 0.05%
Ratio Analysis
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 14.31% 11.45% 12.64% 11.17% 8.10% 13.04% 14.51% -
ROE 7.22% 0.00% 6.70% 5.31% 3.43% 5.92% 6.97% -
Per Share
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 64.08 64.98 65.76 57.47 50.36 53.61 56.23 11.07%
EPS 9.17 7.44 8.31 6.42 4.08 7.00 8.16 9.83%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 2.67 -20.72%
NAPS 1.27 0.00 1.24 1.21 1.19 1.18 1.17 6.81%
Adjusted Per Share Value based on latest NOSH - 215,114
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 43.35 43.89 44.50 38.83 34.03 36.29 38.01 11.14%
EPS 6.20 5.03 5.62 4.34 2.76 4.73 5.52 9.78%
DPS 1.35 0.00 0.00 0.00 0.00 1.35 1.80 -20.64%
NAPS 0.8592 0.00 0.8392 0.8175 0.8042 0.7989 0.791 6.87%
Price Multiplier on Financial Quarter End Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.67 0.60 0.58 0.55 0.55 0.52 0.51 -
P/RPS 1.05 0.92 0.88 0.96 1.09 0.97 0.91 12.19%
P/EPS 7.31 8.06 6.98 8.57 13.48 7.44 6.25 13.42%
EY 13.69 12.40 14.33 11.67 7.42 13.44 16.00 -11.78%
DY 2.99 0.00 0.00 0.00 0.00 3.85 5.23 -36.20%
P/NAPS 0.53 0.00 0.47 0.45 0.46 0.44 0.44 16.13%
Price Multiplier on Announcement Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 29/06/07 - 07/03/07 14/12/06 21/09/06 26/05/06 22/02/06 -
Price 0.85 0.00 0.56 0.56 0.55 0.53 0.51 -
P/RPS 1.33 0.00 0.85 0.97 1.09 0.99 0.91 35.67%
P/EPS 9.27 0.00 6.74 8.72 13.48 7.58 6.25 37.28%
EY 10.79 0.00 14.84 11.46 7.42 13.19 16.00 -27.14%
DY 2.35 0.00 0.00 0.00 0.00 3.77 5.23 -47.43%
P/NAPS 0.67 0.00 0.45 0.46 0.46 0.45 0.44 40.22%

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