[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.43%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 219,034 172,114 114,734 61,031 290,186 218,857 139,833 34.69%
PBT 33,104 24,664 16,556 8,624 62,200 48,630 30,265 6.13%
Tax -7,659 -5,569 -4,083 -1,977 -15,771 -12,005 -7,299 3.24%
NP 25,445 19,095 12,473 6,647 46,429 36,625 22,966 7.03%
-
NP to SH 23,891 17,657 11,682 6,400 43,916 34,683 21,707 6.56%
-
Tax Rate 23.14% 22.58% 24.66% 22.92% 25.36% 24.69% 24.12% -
Total Cost 193,589 153,019 102,261 54,384 243,757 182,232 116,867 39.78%
-
Net Worth 421,440 404,746 398,567 398,568 590,937 387,985 378,878 7.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,747 - - - 10,885 - - -
Div Payout % 32.43% - - - 24.79% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 421,440 404,746 398,567 398,568 590,937 387,985 378,878 7.32%
NOSH 309,882 318,446 318,446 318,446 311,019 0 209,324 29.73%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.62% 11.09% 10.87% 10.89% 16.00% 16.73% 16.42% -
ROE 5.67% 4.36% 2.93% 1.61% 7.43% 8.94% 5.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.68 55.71 37.13 19.75 93.30 105.48 66.80 3.81%
EPS 7.73 5.71 3.78 2.07 14.12 16.62 10.37 -17.71%
DPS 2.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.36 1.31 1.29 1.29 1.90 1.87 1.81 -17.27%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.78 54.05 36.03 19.17 91.13 68.73 43.91 34.69%
EPS 7.50 5.54 3.67 2.01 13.79 10.89 6.82 6.51%
DPS 2.43 0.00 0.00 0.00 3.42 0.00 0.00 -
NAPS 1.3234 1.271 1.2516 1.2516 1.8557 1.2184 1.1898 7.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.94 0.98 1.02 1.13 1.01 0.87 0.95 -
P/RPS 1.33 1.76 2.75 5.72 1.08 0.82 1.42 -4.25%
P/EPS 12.19 17.15 26.98 54.55 7.15 5.20 9.16 20.88%
EY 8.20 5.83 3.71 1.83 13.98 19.21 10.92 -17.31%
DY 2.66 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 0.69 0.75 0.79 0.88 0.53 0.47 0.52 20.64%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 25/10/12 25/07/12 25/04/12 27/02/12 25/10/11 03/08/11 -
Price 0.89 0.98 1.06 1.14 1.14 0.89 1.01 -
P/RPS 1.26 1.76 2.85 5.77 1.22 0.84 1.51 -11.31%
P/EPS 11.54 17.15 28.04 55.03 8.07 5.32 9.74 11.91%
EY 8.66 5.83 3.57 1.82 12.39 18.78 10.27 -10.69%
DY 2.81 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 0.65 0.75 0.82 0.88 0.60 0.48 0.56 10.39%

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