[CEPAT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 39.7%
YoY- -68.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 98,871 49,140 164,003 114,968 74,273 32,640 246,962 -45.77%
PBT 11,366 7,225 25,907 17,184 11,907 4,069 53,205 -64.36%
Tax -3,033 -1,814 -7,893 -4,932 -3,134 -1,045 -11,692 -59.42%
NP 8,333 5,411 18,014 12,252 8,773 3,024 41,513 -65.81%
-
NP to SH 7,971 5,198 17,421 11,761 8,419 2,927 39,903 -65.92%
-
Tax Rate 26.68% 25.11% 30.47% 28.70% 26.32% 25.68% 21.98% -
Total Cost 90,538 43,729 145,989 102,716 65,500 29,616 205,449 -42.17%
-
Net Worth 348,863 346,533 347,592 342,490 338,051 335,744 333,888 2.97%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,114 - 5,364 3,231 3,229 - 6,462 -52.61%
Div Payout % 26.53% - 30.79% 27.47% 38.36% - 16.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 348,863 346,533 347,592 342,490 338,051 335,744 333,888 2.97%
NOSH 211,432 211,300 214,563 215,402 215,319 215,220 215,411 -1.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.43% 11.01% 10.98% 10.66% 11.81% 9.26% 16.81% -
ROE 2.28% 1.50% 5.01% 3.43% 2.49% 0.87% 11.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.76 23.26 76.44 53.37 34.49 15.17 114.65 -45.09%
EPS 3.77 2.46 8.12 5.46 3.91 1.36 18.52 -65.49%
DPS 1.00 0.00 2.50 1.50 1.50 0.00 3.00 -52.02%
NAPS 1.65 1.64 1.62 1.59 1.57 1.56 1.55 4.26%
Adjusted Per Share Value based on latest NOSH - 215,612
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.05 15.43 51.50 36.10 23.32 10.25 77.55 -45.76%
EPS 2.50 1.63 5.47 3.69 2.64 0.92 12.53 -65.95%
DPS 0.66 0.00 1.68 1.01 1.01 0.00 2.03 -52.81%
NAPS 1.0955 1.0882 1.0915 1.0755 1.0616 1.0543 1.0485 2.97%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.59 0.64 0.65 0.62 0.59 0.50 0.46 -
P/RPS 1.26 2.75 0.85 1.16 1.71 3.30 0.40 115.33%
P/EPS 15.65 26.02 8.01 11.36 15.09 36.76 2.48 242.64%
EY 6.39 3.84 12.49 8.81 6.63 2.72 40.27 -70.78%
DY 1.69 0.00 3.85 2.42 2.54 0.00 6.52 -59.44%
P/NAPS 0.36 0.39 0.40 0.39 0.38 0.32 0.30 12.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 27/04/09 25/02/09 -
Price 0.64 0.63 0.62 0.61 0.66 0.58 0.49 -
P/RPS 1.37 2.71 0.81 1.14 1.91 3.82 0.43 116.98%
P/EPS 16.98 25.61 7.64 11.17 16.88 42.65 2.65 246.15%
EY 5.89 3.90 13.10 8.95 5.92 2.34 37.80 -71.14%
DY 1.56 0.00 4.03 2.46 2.27 0.00 6.12 -59.89%
P/NAPS 0.39 0.38 0.38 0.38 0.42 0.37 0.32 14.13%

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