[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.16%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 231,816 154,851 98,871 49,140 164,003 114,968 74,273 113.12%
PBT 35,277 23,414 11,366 7,225 25,907 17,184 11,907 105.87%
Tax -9,409 -6,065 -3,033 -1,814 -7,893 -4,932 -3,134 107.69%
NP 25,868 17,349 8,333 5,411 18,014 12,252 8,773 105.22%
-
NP to SH 24,883 16,598 7,971 5,198 17,421 11,761 8,419 105.54%
-
Tax Rate 26.67% 25.90% 26.68% 25.11% 30.47% 28.70% 26.32% -
Total Cost 205,948 137,502 90,538 43,729 145,989 102,716 65,500 114.17%
-
Net Worth 363,625 357,332 348,863 346,533 347,592 342,490 338,051 4.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,228 2,114 2,114 - 5,364 3,231 3,229 19.62%
Div Payout % 16.99% 12.74% 26.53% - 30.79% 27.47% 38.36% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 363,625 357,332 348,863 346,533 347,592 342,490 338,051 4.96%
NOSH 211,410 211,439 211,432 211,300 214,563 215,402 215,319 -1.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.16% 11.20% 8.43% 11.01% 10.98% 10.66% 11.81% -
ROE 6.84% 4.64% 2.28% 1.50% 5.01% 3.43% 2.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.65 73.24 46.76 23.26 76.44 53.37 34.49 115.75%
EPS 11.77 7.85 3.77 2.46 8.12 5.46 3.91 108.06%
DPS 2.00 1.00 1.00 0.00 2.50 1.50 1.50 21.07%
NAPS 1.72 1.69 1.65 1.64 1.62 1.59 1.57 6.25%
Adjusted Per Share Value based on latest NOSH - 211,260
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.80 48.63 31.05 15.43 51.50 36.10 23.32 113.15%
EPS 7.81 5.21 2.50 1.63 5.47 3.69 2.64 105.67%
DPS 1.33 0.66 0.66 0.00 1.68 1.01 1.01 20.07%
NAPS 1.1419 1.1221 1.0955 1.0882 1.0915 1.0755 1.0616 4.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 0.65 0.59 0.64 0.65 0.62 0.59 -
P/RPS 0.90 0.89 1.26 2.75 0.85 1.16 1.71 -34.73%
P/EPS 8.41 8.28 15.65 26.02 8.01 11.36 15.09 -32.20%
EY 11.89 12.08 6.39 3.84 12.49 8.81 6.63 47.45%
DY 2.02 1.54 1.69 0.00 3.85 2.42 2.54 -14.12%
P/NAPS 0.58 0.38 0.36 0.39 0.40 0.39 0.38 32.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 -
Price 0.83 0.89 0.64 0.63 0.62 0.61 0.66 -
P/RPS 0.76 1.22 1.37 2.71 0.81 1.14 1.91 -45.81%
P/EPS 7.05 11.34 16.98 25.61 7.64 11.17 16.88 -44.03%
EY 14.18 8.82 5.89 3.90 13.10 8.95 5.92 78.73%
DY 2.41 1.12 1.56 0.00 4.03 2.46 2.27 4.05%
P/NAPS 0.48 0.53 0.39 0.38 0.38 0.38 0.42 9.28%

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