[CEPAT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 26.62%
YoY- 76.49%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 172,114 114,734 61,031 290,186 218,857 139,833 60,506 100.37%
PBT 24,664 16,556 8,624 62,200 48,630 30,265 11,028 70.76%
Tax -5,569 -4,083 -1,977 -15,771 -12,005 -7,299 -2,473 71.55%
NP 19,095 12,473 6,647 46,429 36,625 22,966 8,555 70.54%
-
NP to SH 17,657 11,682 6,400 43,916 34,683 21,707 8,152 67.16%
-
Tax Rate 22.58% 24.66% 22.92% 25.36% 24.69% 24.12% 22.42% -
Total Cost 153,019 102,261 54,384 243,757 182,232 116,867 51,951 105.07%
-
Net Worth 404,746 398,567 398,568 590,937 387,985 378,878 372,843 5.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 10,885 - - - -
Div Payout % - - - 24.79% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 404,746 398,567 398,568 590,937 387,985 378,878 372,843 5.61%
NOSH 318,446 318,446 318,446 311,019 0 209,324 210,646 31.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.09% 10.87% 10.89% 16.00% 16.73% 16.42% 14.14% -
ROE 4.36% 2.93% 1.61% 7.43% 8.94% 5.73% 2.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.71 37.13 19.75 93.30 105.48 66.80 28.72 55.34%
EPS 5.71 3.78 2.07 14.12 16.62 10.37 3.87 29.51%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.29 1.90 1.87 1.81 1.77 -18.13%
Adjusted Per Share Value based on latest NOSH - 309,832
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 54.05 36.03 19.17 91.13 68.73 43.91 19.00 100.38%
EPS 5.54 3.67 2.01 13.79 10.89 6.82 2.56 67.07%
DPS 0.00 0.00 0.00 3.42 0.00 0.00 0.00 -
NAPS 1.271 1.2516 1.2516 1.8557 1.2184 1.1898 1.1708 5.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.98 1.02 1.13 1.01 0.87 0.95 0.83 -
P/RPS 1.76 2.75 5.72 1.08 0.82 1.42 2.89 -28.08%
P/EPS 17.15 26.98 54.55 7.15 5.20 9.16 21.45 -13.82%
EY 5.83 3.71 1.83 13.98 19.21 10.92 4.66 16.05%
DY 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.88 0.53 0.47 0.52 0.47 36.43%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 25/10/12 25/07/12 25/04/12 27/02/12 25/10/11 03/08/11 21/04/11 -
Price 0.98 1.06 1.14 1.14 0.89 1.01 0.87 -
P/RPS 1.76 2.85 5.77 1.22 0.84 1.51 3.03 -30.31%
P/EPS 17.15 28.04 55.03 8.07 5.32 9.74 22.48 -16.46%
EY 5.83 3.57 1.82 12.39 18.78 10.27 4.45 19.67%
DY 0.00 0.00 0.00 3.07 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.88 0.60 0.48 0.56 0.49 32.71%

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