[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
11-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -69.91%
YoY- 171.57%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 357,087 279,467 201,921 94,630 363,002 235,859 131,977 93.81%
PBT 50,782 47,360 39,351 18,841 66,481 37,469 20,680 81.71%
Tax -17,548 -11,459 -6,774 -2,839 -12,629 -8,500 -4,202 158.65%
NP 33,234 35,901 32,577 16,002 53,852 28,969 16,478 59.42%
-
NP to SH 31,556 34,018 31,042 15,227 50,612 26,698 15,082 63.36%
-
Tax Rate 34.56% 24.20% 17.21% 15.07% 19.00% 22.69% 20.32% -
Total Cost 323,853 243,566 169,344 78,628 309,150 206,890 115,499 98.47%
-
Net Worth 395,477 398,567 395,477 392,388 376,939 352,222 342,953 9.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 24,717 12,358 12,358 12,358 7,724 7,724 7,724 116.69%
Div Payout % 78.33% 36.33% 39.81% 81.16% 15.26% 28.93% 51.21% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 395,477 398,567 395,477 392,388 376,939 352,222 342,953 9.93%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.31% 12.85% 16.13% 16.91% 14.84% 12.28% 12.49% -
ROE 7.98% 8.54% 7.85% 3.88% 13.43% 7.58% 4.40% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 115.57 90.45 65.35 30.63 117.49 76.34 42.72 93.80%
EPS 10.21 11.01 10.05 4.93 16.38 8.64 4.88 63.36%
DPS 8.00 4.00 4.00 4.00 2.50 2.50 2.50 116.69%
NAPS 1.28 1.29 1.28 1.27 1.22 1.14 1.11 9.93%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 112.13 87.76 63.41 29.72 113.99 74.07 41.44 93.82%
EPS 9.91 10.68 9.75 4.78 15.89 8.38 4.74 63.28%
DPS 7.76 3.88 3.88 3.88 2.43 2.43 2.43 116.39%
NAPS 1.2419 1.2516 1.2419 1.2322 1.1837 1.1061 1.077 9.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.73 0.615 0.76 1.00 0.68 0.665 0.635 -
P/RPS 0.63 0.68 1.16 3.27 0.58 0.87 1.49 -43.57%
P/EPS 7.15 5.59 7.56 20.29 4.15 7.70 13.01 -32.83%
EY 13.99 17.90 13.22 4.93 24.09 12.99 7.69 48.86%
DY 10.96 6.50 5.26 4.00 3.68 3.76 3.94 97.42%
P/NAPS 0.57 0.48 0.59 0.79 0.56 0.58 0.57 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 16/11/22 25/07/22 11/05/22 24/02/22 25/10/21 11/08/21 -
Price 0.70 0.73 0.695 1.07 0.935 0.795 0.67 -
P/RPS 0.61 0.81 1.06 3.49 0.80 1.04 1.57 -46.66%
P/EPS 6.85 6.63 6.92 21.71 5.71 9.20 13.73 -37.01%
EY 14.59 15.08 14.46 4.61 17.52 10.87 7.29 58.61%
DY 11.43 5.48 5.76 3.74 2.67 3.14 3.73 110.54%
P/NAPS 0.55 0.57 0.54 0.84 0.77 0.70 0.60 -5.62%

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