[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

CEPAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	231,816	154,851	98,871	49,140	164,003	114,968	74,273	113.12%
YoY %	49.70%	56.62%	101.20%	-70.04%	42.65%	54.79%	-	-
Horiz. %	312.11%	208.49%	133.12%	66.16%	220.81%	154.79%	100.00%	-
PBT	35,277	23,414	11,366	7,225	25,907	17,184	11,907	105.87%
YoY %	50.67%	106.00%	57.31%	-72.11%	50.76%	44.32%	-	-
Horiz. %	296.27%	196.64%	95.46%	60.68%	217.58%	144.32%	100.00%	-
Tax	-9,409	-6,065	-3,033	-1,814	-7,893	-4,932	-3,134	107.69%
YoY %	-55.14%	-99.97%	-67.20%	77.02%	-60.04%	-57.37%	-	-
Horiz. %	300.22%	193.52%	96.78%	57.88%	251.85%	157.37%	100.00%	-
NP	25,868	17,349	8,333	5,411	18,014	12,252	8,773	105.22%
YoY %	49.10%	108.20%	54.00%	-69.96%	47.03%	39.66%	-	-
Horiz. %	294.86%	197.75%	94.98%	61.68%	205.33%	139.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,883	16,598	7,971	5,198	17,421	11,761	8,419	105.54%
YoY %	49.92%	108.23%	53.35%	-70.16%	48.13%	39.70%	-	-
Horiz. %	295.56%	197.15%	94.68%	61.74%	206.92%	139.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.67%	25.90%	26.68%	25.11%	30.47%	28.70%	26.32%	-
YoY %	2.97%	-2.92%	6.25%	-17.59%	6.17%	9.04%	-	-
Horiz. %	101.33%	98.40%	101.37%	95.40%	115.77%	109.04%	100.00%	-
Total Cost	205,948	137,502	90,538	43,729	145,989	102,716	65,500	114.17%
YoY %	49.78%	51.87%	107.04%	-70.05%	42.13%	56.82%	-	-
Horiz. %	314.42%	209.93%	138.23%	66.76%	222.88%	156.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	363,625	357,332	348,863	346,533	347,592	342,490	338,051	4.96%
YoY %	1.76%	2.43%	0.67%	-0.30%	1.49%	1.31%	-	-
Horiz. %	107.57%	105.70%	103.20%	102.51%	102.82%	101.31%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	4,228	2,114	2,114	-	5,364	3,231	3,229	19.62%
YoY %	100.00%	0.00%	0.00%	-	66.02%	0.06%	-	-
Horiz. %	130.94%	65.47%	65.47%	-	166.12%	100.06%	100.00%	-
Div Payout %	16.99%	12.74%	26.53%	-	30.79%	27.47%	38.36%	-
YoY %	33.36%	-51.98%	0.00%	-	12.09%	-28.39%	-	-
Horiz. %	44.29%	33.21%	69.16%	-	80.27%	71.61%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	363,625	357,332	348,863	346,533	347,592	342,490	338,051	4.96%
YoY %	1.76%	2.43%	0.67%	-0.30%	1.49%	1.31%	-	-
Horiz. %	107.57%	105.70%	103.20%	102.51%	102.82%	101.31%	100.00%	-
NOSH	211,410	211,439	211,432	211,300	214,563	215,402	215,319	-1.21%
YoY %	-0.01%	0.00%	0.06%	-1.52%	-0.39%	0.04%	-	-
Horiz. %	98.18%	98.20%	98.19%	98.13%	99.65%	100.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	11.16%	11.20%	8.43%	11.01%	10.98%	10.66%	11.81%	-
YoY %	-0.36%	32.86%	-23.43%	0.27%	3.00%	-9.74%	-	-
Horiz. %	94.50%	94.83%	71.38%	93.23%	92.97%	90.26%	100.00%	-
ROE	6.84%	4.64%	2.28%	1.50%	5.01%	3.43%	2.49%	-
YoY %	47.41%	103.51%	52.00%	-70.06%	46.06%	37.75%	-	-
Horiz. %	274.70%	186.35%	91.57%	60.24%	201.20%	137.75%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	109.65	73.24	46.76	23.26	76.44	53.37	34.49	115.75%
YoY %	49.71%	56.63%	101.03%	-69.57%	43.23%	54.74%	-	-
Horiz. %	317.92%	212.35%	135.58%	67.44%	221.63%	154.74%	100.00%	-
EPS	11.77	7.85	3.77	2.46	8.12	5.46	3.91	108.06%
YoY %	49.94%	108.22%	53.25%	-69.70%	48.72%	39.64%	-	-
Horiz. %	301.02%	200.77%	96.42%	62.92%	207.67%	139.64%	100.00%	-
DPS	2.00	1.00	1.00	0.00	2.50	1.50	1.50	21.07%
YoY %	100.00%	0.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	133.33%	66.67%	66.67%	0.00%	166.67%	100.00%	100.00%	-
NAPS	1.72	1.69	1.65	1.64	1.62	1.59	1.57	6.25%
YoY %	1.78%	2.42%	0.61%	1.23%	1.89%	1.27%	-	-
Horiz. %	109.55%	107.64%	105.10%	104.46%	103.18%	101.27%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 211,260
RPS	72.80	48.63	31.05	15.43	51.50	36.10	23.32	113.15%
YoY %	49.70%	56.62%	101.23%	-70.04%	42.66%	54.80%	-	-
Horiz. %	312.18%	208.53%	133.15%	66.17%	220.84%	154.80%	100.00%	-
EPS	7.81	5.21	2.50	1.63	5.47	3.69	2.64	105.67%
YoY %	49.90%	108.40%	53.37%	-70.20%	48.24%	39.77%	-	-
Horiz. %	295.83%	197.35%	94.70%	61.74%	207.20%	139.77%	100.00%	-
DPS	1.33	0.66	0.66	0.00	1.68	1.01	1.01	20.07%
YoY %	101.52%	0.00%	0.00%	0.00%	66.34%	0.00%	-	-
Horiz. %	131.68%	65.35%	65.35%	0.00%	166.34%	100.00%	100.00%	-
NAPS	1.1419	1.1221	1.0955	1.0882	1.0915	1.0755	1.0616	4.96%
YoY %	1.76%	2.43%	0.67%	-0.30%	1.49%	1.31%	-	-
Horiz. %	107.56%	105.70%	103.19%	102.51%	102.82%	101.31%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	1.12%	-29.37%	-54.18%	223.53%	-26.72%	-32.16%	-	-
Horiz. %	52.63%	52.05%	73.68%	160.82%	49.71%	67.84%	100.00%	-
P/EPS	8.41	8.28	15.65	26.02	8.01	11.36	15.09	-32.20%
YoY %	1.57%	-47.09%	-39.85%	224.84%	-29.49%	-24.72%	-	-
Horiz. %	55.73%	54.87%	103.71%	172.43%	53.08%	75.28%	100.00%	-
EY	11.89	12.08	6.39	3.84	12.49	8.81	6.63	47.45%
YoY %	-1.57%	89.05%	66.41%	-69.26%	41.77%	32.88%	-	-
Horiz. %	179.34%	182.20%	96.38%	57.92%	188.39%	132.88%	100.00%	-
DY	2.02	1.54	1.69	0.00	3.85	2.42	2.54	-14.12%
YoY %	31.17%	-8.88%	0.00%	0.00%	59.09%	-4.72%	-	-
Horiz. %	79.53%	60.63%	66.54%	0.00%	151.57%	95.28%	100.00%	-
P/NAPS	0.58	0.38	0.36	0.39	0.40	0.39	0.38	32.46%
YoY %	52.63%	5.56%	-7.69%	-2.50%	2.56%	2.63%	-	-
Horiz. %	152.63%	100.00%	94.74%	102.63%	105.26%	102.63%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-37.70%	-10.95%	-49.45%	234.57%	-28.95%	-40.31%	-	-
Horiz. %	39.79%	63.87%	71.73%	141.88%	42.41%	59.69%	100.00%	-
P/EPS	7.05	11.34	16.98	25.61	7.64	11.17	16.88	-44.03%
YoY %	-37.83%	-33.22%	-33.70%	235.21%	-31.60%	-33.83%	-	-
Horiz. %	41.77%	67.18%	100.59%	151.72%	45.26%	66.17%	100.00%	-
EY	14.18	8.82	5.89	3.90	13.10	8.95	5.92	78.73%
YoY %	60.77%	49.75%	51.03%	-70.23%	46.37%	51.18%	-	-
Horiz. %	239.53%	148.99%	99.49%	65.88%	221.28%	151.18%	100.00%	-
DY	2.41	1.12	1.56	0.00	4.03	2.46	2.27	4.05%
YoY %	115.18%	-28.21%	0.00%	0.00%	63.82%	8.37%	-	-
Horiz. %	106.17%	49.34%	68.72%	0.00%	177.53%	108.37%	100.00%	-
P/NAPS	0.48	0.53	0.39	0.38	0.38	0.38	0.42	9.28%
YoY %	-9.43%	35.90%	2.63%	0.00%	0.00%	-9.52%	-	-
Horiz. %	114.29%	126.19%	92.86%	90.48%	90.48%	90.48%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos