[CEPAT] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -13.49%
YoY- -63.29%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 105,068 52,398 240,710 182,478 138,030 73,304 274,140 -47.32%
PBT 5,326 3,704 9,585 12,809 14,204 10,276 40,439 -74.20%
Tax -2,034 -1,072 -4,063 -3,416 -3,730 -2,653 -9,349 -63.92%
NP 3,292 2,632 5,522 9,393 10,474 7,623 31,090 -77.71%
-
NP to SH 3,139 2,440 5,199 8,384 9,691 7,224 27,636 -76.63%
-
Tax Rate 38.19% 28.94% 42.39% 26.67% 26.26% 25.82% 23.12% -
Total Cost 101,776 49,766 235,188 173,085 127,556 65,681 243,050 -44.11%
-
Net Worth 346,043 349,132 346,043 349,132 349,132 352,222 497,436 -21.54%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,634 - 4,634 - 6,179 6,179 6,179 -17.49%
Div Payout % 147.64% - 89.14% - 63.76% 85.54% 22.36% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 346,043 349,132 346,043 349,132 349,132 352,222 497,436 -21.54%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.13% 5.02% 2.29% 5.15% 7.59% 10.40% 11.34% -
ROE 0.91% 0.70% 1.50% 2.40% 2.78% 2.05% 5.56% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.01 16.96 77.91 59.06 44.67 23.73 88.73 -47.32%
EPS 1.02 0.79 1.68 2.71 3.14 2.34 8.94 -76.56%
DPS 1.50 0.00 1.50 0.00 2.00 2.00 2.00 -17.49%
NAPS 1.12 1.13 1.12 1.13 1.13 1.14 1.61 -21.54%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.99 16.45 75.59 57.30 43.34 23.02 86.09 -47.33%
EPS 0.99 0.77 1.63 2.63 3.04 2.27 8.68 -76.57%
DPS 1.46 0.00 1.46 0.00 1.94 1.94 1.94 -17.30%
NAPS 1.0867 1.0964 1.0867 1.0964 1.0964 1.1061 1.5621 -21.54%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.56 0.60 0.565 0.67 0.705 0.75 0.805 -
P/RPS 1.65 3.54 0.73 1.13 1.58 3.16 0.91 48.85%
P/EPS 55.12 75.98 33.58 24.69 22.48 32.08 9.00 235.85%
EY 1.81 1.32 2.98 4.05 4.45 3.12 11.11 -70.26%
DY 2.68 0.00 2.65 0.00 2.84 2.67 2.48 5.32%
P/NAPS 0.50 0.53 0.50 0.59 0.62 0.66 0.50 0.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 24/07/19 08/05/19 25/02/19 27/11/18 25/07/18 16/05/18 26/02/18 -
Price 0.54 0.60 0.60 0.59 0.71 0.75 0.83 -
P/RPS 1.59 3.54 0.77 1.00 1.59 3.16 0.94 42.10%
P/EPS 53.15 75.98 35.66 21.74 22.64 32.08 9.28 221.13%
EY 1.88 1.32 2.80 4.60 4.42 3.12 10.78 -68.88%
DY 2.78 0.00 2.50 0.00 2.82 2.67 2.41 10.01%
P/NAPS 0.48 0.53 0.54 0.52 0.63 0.66 0.52 -5.21%

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