[CEPAT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.13%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 154,851 98,871 49,140 164,003 114,968 74,273 32,640 182.07%
PBT 23,414 11,366 7,225 25,907 17,184 11,907 4,069 220.77%
Tax -6,065 -3,033 -1,814 -7,893 -4,932 -3,134 -1,045 222.61%
NP 17,349 8,333 5,411 18,014 12,252 8,773 3,024 220.13%
-
NP to SH 16,598 7,971 5,198 17,421 11,761 8,419 2,927 217.66%
-
Tax Rate 25.90% 26.68% 25.11% 30.47% 28.70% 26.32% 25.68% -
Total Cost 137,502 90,538 43,729 145,989 102,716 65,500 29,616 178.04%
-
Net Worth 357,332 348,863 346,533 347,592 342,490 338,051 335,744 4.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,114 2,114 - 5,364 3,231 3,229 - -
Div Payout % 12.74% 26.53% - 30.79% 27.47% 38.36% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 357,332 348,863 346,533 347,592 342,490 338,051 335,744 4.23%
NOSH 211,439 211,432 211,300 214,563 215,402 215,319 215,220 -1.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.20% 8.43% 11.01% 10.98% 10.66% 11.81% 9.26% -
ROE 4.64% 2.28% 1.50% 5.01% 3.43% 2.49% 0.87% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.24 46.76 23.26 76.44 53.37 34.49 15.17 185.38%
EPS 7.85 3.77 2.46 8.12 5.46 3.91 1.36 221.43%
DPS 1.00 1.00 0.00 2.50 1.50 1.50 0.00 -
NAPS 1.69 1.65 1.64 1.62 1.59 1.57 1.56 5.47%
Adjusted Per Share Value based on latest NOSH - 212,846
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.63 31.05 15.43 51.50 36.10 23.32 10.25 182.08%
EPS 5.21 2.50 1.63 5.47 3.69 2.64 0.92 217.37%
DPS 0.66 0.66 0.00 1.68 1.01 1.01 0.00 -
NAPS 1.1221 1.0955 1.0882 1.0915 1.0755 1.0616 1.0543 4.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.59 0.64 0.65 0.62 0.59 0.50 -
P/RPS 0.89 1.26 2.75 0.85 1.16 1.71 3.30 -58.22%
P/EPS 8.28 15.65 26.02 8.01 11.36 15.09 36.76 -62.94%
EY 12.08 6.39 3.84 12.49 8.81 6.63 2.72 169.94%
DY 1.54 1.69 0.00 3.85 2.42 2.54 0.00 -
P/NAPS 0.38 0.36 0.39 0.40 0.39 0.38 0.32 12.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 27/04/09 -
Price 0.89 0.64 0.63 0.62 0.61 0.66 0.58 -
P/RPS 1.22 1.37 2.71 0.81 1.14 1.91 3.82 -53.24%
P/EPS 11.34 16.98 25.61 7.64 11.17 16.88 42.65 -58.61%
EY 8.82 5.89 3.90 13.10 8.95 5.92 2.34 142.00%
DY 1.12 1.56 0.00 4.03 2.46 2.27 0.00 -
P/NAPS 0.53 0.39 0.38 0.38 0.38 0.42 0.37 27.04%

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