[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -92.66%
YoY- -80.15%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 164,003 114,968 74,273 32,640 246,962 206,381 132,421 15.28%
PBT 25,907 17,184 11,907 4,069 53,205 48,615 34,915 -17.99%
Tax -7,893 -4,932 -3,134 -1,045 -11,692 -10,192 -6,635 12.23%
NP 18,014 12,252 8,773 3,024 41,513 38,423 28,280 -25.90%
-
NP to SH 17,421 11,761 8,419 2,927 39,903 36,861 27,026 -25.31%
-
Tax Rate 30.47% 28.70% 26.32% 25.68% 21.98% 20.96% 19.00% -
Total Cost 145,989 102,716 65,500 29,616 205,449 167,958 104,141 25.17%
-
Net Worth 347,592 342,490 338,051 335,744 333,888 333,924 323,277 4.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,364 3,231 3,229 - 6,462 - 4,310 15.65%
Div Payout % 30.79% 27.47% 38.36% - 16.20% - 15.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 347,592 342,490 338,051 335,744 333,888 333,924 323,277 4.93%
NOSH 214,563 215,402 215,319 215,220 215,411 215,435 215,518 -0.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.98% 10.66% 11.81% 9.26% 16.81% 18.62% 21.36% -
ROE 5.01% 3.43% 2.49% 0.87% 11.95% 11.04% 8.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.44 53.37 34.49 15.17 114.65 95.80 61.44 15.63%
EPS 8.12 5.46 3.91 1.36 18.52 17.11 12.54 -25.09%
DPS 2.50 1.50 1.50 0.00 3.00 0.00 2.00 15.99%
NAPS 1.62 1.59 1.57 1.56 1.55 1.55 1.50 5.24%
Adjusted Per Share Value based on latest NOSH - 215,220
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.50 36.10 23.32 10.25 77.55 64.81 41.58 15.28%
EPS 5.47 3.69 2.64 0.92 12.53 11.58 8.49 -25.34%
DPS 1.68 1.01 1.01 0.00 2.03 0.00 1.35 15.64%
NAPS 1.0915 1.0755 1.0616 1.0543 1.0485 1.0486 1.0152 4.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.62 0.59 0.50 0.46 0.59 0.83 -
P/RPS 0.85 1.16 1.71 3.30 0.40 0.62 1.35 -26.47%
P/EPS 8.01 11.36 15.09 36.76 2.48 3.45 6.62 13.50%
EY 12.49 8.81 6.63 2.72 40.27 29.00 15.11 -11.89%
DY 3.85 2.42 2.54 0.00 6.52 0.00 2.41 36.53%
P/NAPS 0.40 0.39 0.38 0.32 0.30 0.38 0.55 -19.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 -
Price 0.62 0.61 0.66 0.58 0.49 0.41 0.75 -
P/RPS 0.81 1.14 1.91 3.82 0.43 0.43 1.22 -23.83%
P/EPS 7.64 11.17 16.88 42.65 2.65 2.40 5.98 17.68%
EY 13.10 8.95 5.92 2.34 37.80 41.73 16.72 -14.97%
DY 4.03 2.46 2.27 0.00 6.12 0.00 2.67 31.48%
P/NAPS 0.38 0.38 0.42 0.37 0.32 0.26 0.50 -16.67%

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