[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.24%
YoY- 56.83%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 290,186 218,857 139,833 60,506 231,816 154,851 98,871 104.59%
PBT 62,200 48,630 30,265 11,028 35,277 23,414 11,366 209.58%
Tax -15,771 -12,005 -7,299 -2,473 -9,409 -6,065 -3,033 199.24%
NP 46,429 36,625 22,966 8,555 25,868 17,349 8,333 213.30%
-
NP to SH 43,916 34,683 21,707 8,152 24,883 16,598 7,971 210.97%
-
Tax Rate 25.36% 24.69% 24.12% 22.42% 26.67% 25.90% 26.68% -
Total Cost 243,757 182,232 116,867 51,951 205,948 137,502 90,538 93.18%
-
Net Worth 590,937 387,985 378,878 372,843 363,625 357,332 348,863 41.96%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,885 - - - 4,228 2,114 2,114 197.29%
Div Payout % 24.79% - - - 16.99% 12.74% 26.53% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 590,937 387,985 378,878 372,843 363,625 357,332 348,863 41.96%
NOSH 311,019 0 209,324 210,646 211,410 211,439 211,432 29.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.00% 16.73% 16.42% 14.14% 11.16% 11.20% 8.43% -
ROE 7.43% 8.94% 5.73% 2.19% 6.84% 4.64% 2.28% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 93.30 105.48 66.80 28.72 109.65 73.24 46.76 58.29%
EPS 14.12 16.62 10.37 3.87 11.77 7.85 3.77 140.59%
DPS 3.50 0.00 0.00 0.00 2.00 1.00 1.00 129.99%
NAPS 1.90 1.87 1.81 1.77 1.72 1.69 1.65 9.83%
Adjusted Per Share Value based on latest NOSH - 210,646
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 91.13 68.73 43.91 19.00 72.80 48.63 31.05 104.58%
EPS 13.79 10.89 6.82 2.56 7.81 5.21 2.50 211.21%
DPS 3.42 0.00 0.00 0.00 1.33 0.66 0.66 198.55%
NAPS 1.8557 1.2184 1.1898 1.1708 1.1419 1.1221 1.0955 41.96%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.01 0.87 0.95 0.83 0.99 0.65 0.59 -
P/RPS 1.08 0.82 1.42 2.89 0.90 0.89 1.26 -9.74%
P/EPS 7.15 5.20 9.16 21.45 8.41 8.28 15.65 -40.59%
EY 13.98 19.21 10.92 4.66 11.89 12.08 6.39 68.28%
DY 3.47 0.00 0.00 0.00 2.02 1.54 1.69 61.33%
P/NAPS 0.53 0.47 0.52 0.47 0.58 0.38 0.36 29.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/10/11 03/08/11 21/04/11 23/02/11 27/10/10 28/07/10 -
Price 1.14 0.89 1.01 0.87 0.83 0.89 0.64 -
P/RPS 1.22 0.84 1.51 3.03 0.76 1.22 1.37 -7.41%
P/EPS 8.07 5.32 9.74 22.48 7.05 11.34 16.98 -39.01%
EY 12.39 18.78 10.27 4.45 14.18 8.82 5.89 63.95%
DY 3.07 0.00 0.00 0.00 2.41 1.12 1.56 56.84%
P/NAPS 0.60 0.48 0.56 0.49 0.48 0.53 0.39 33.16%

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