[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.86%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 240,710 182,478 138,030 73,304 274,140 195,204 129,410 51.07%
PBT 9,585 12,809 14,204 10,276 40,439 33,540 23,535 -44.96%
Tax -4,063 -3,416 -3,730 -2,653 -9,349 -8,023 -5,628 -19.47%
NP 5,522 9,393 10,474 7,623 31,090 25,517 17,907 -54.25%
-
NP to SH 5,199 8,384 9,691 7,224 27,636 22,841 15,901 -52.44%
-
Tax Rate 42.39% 26.67% 26.26% 25.82% 23.12% 23.92% 23.91% -
Total Cost 235,188 173,085 127,556 65,681 243,050 169,687 111,503 64.24%
-
Net Worth 346,043 349,132 349,132 352,222 497,436 491,257 485,078 -20.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,634 - 6,179 6,179 6,179 4,634 4,634 0.00%
Div Payout % 89.14% - 63.76% 85.54% 22.36% 20.29% 29.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 346,043 349,132 349,132 352,222 497,436 491,257 485,078 -20.11%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.29% 5.15% 7.59% 10.40% 11.34% 13.07% 13.84% -
ROE 1.50% 2.40% 2.78% 2.05% 5.56% 4.65% 3.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 77.91 59.06 44.67 23.73 88.73 63.18 41.88 51.08%
EPS 1.68 2.71 3.14 2.34 8.94 7.39 5.15 -52.51%
DPS 1.50 0.00 2.00 2.00 2.00 1.50 1.50 0.00%
NAPS 1.12 1.13 1.13 1.14 1.61 1.59 1.57 -20.11%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.59 57.30 43.34 23.02 86.09 61.30 40.64 51.07%
EPS 1.63 2.63 3.04 2.27 8.68 7.17 4.99 -52.47%
DPS 1.46 0.00 1.94 1.94 1.94 1.46 1.46 0.00%
NAPS 1.0867 1.0964 1.0964 1.1061 1.5621 1.5427 1.5233 -20.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.565 0.67 0.705 0.75 0.805 0.91 0.82 -
P/RPS 0.73 1.13 1.58 3.16 0.91 1.44 1.96 -48.14%
P/EPS 33.58 24.69 22.48 32.08 9.00 12.31 15.93 64.17%
EY 2.98 4.05 4.45 3.12 11.11 8.12 6.28 -39.07%
DY 2.65 0.00 2.84 2.67 2.48 1.65 1.83 27.90%
P/NAPS 0.50 0.59 0.62 0.66 0.50 0.57 0.52 -2.57%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 27/11/18 25/07/18 16/05/18 26/02/18 01/11/17 09/08/17 -
Price 0.60 0.59 0.71 0.75 0.83 0.91 0.845 -
P/RPS 0.77 1.00 1.59 3.16 0.94 1.44 2.02 -47.33%
P/EPS 35.66 21.74 22.64 32.08 9.28 12.31 16.42 67.46%
EY 2.80 4.60 4.42 3.12 10.78 8.12 6.09 -40.34%
DY 2.50 0.00 2.82 2.67 2.41 1.65 1.78 25.33%
P/NAPS 0.54 0.52 0.63 0.66 0.52 0.57 0.54 0.00%

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
Post a Comment