[CEB] QoQ Quarter Result on 30-Jun-2023 [#2]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 78.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 154,483 147,741 135,976 121,778 137,349 118,204 130,028 12.16%
PBT 18,058 12,641 15,225 18,274 11,563 9,903 12,288 29.22%
Tax -4,594 -7,171 -12 -3,112 -3,063 -971 -1,904 79.79%
NP 13,464 5,470 15,213 15,162 8,500 8,932 10,384 18.88%
-
NP to SH 13,405 5,504 15,213 15,162 8,500 8,932 10,384 18.54%
-
Tax Rate 25.44% 56.73% 0.08% 17.03% 26.49% 9.81% 15.49% -
Total Cost 141,019 142,271 120,763 106,616 128,849 109,272 119,644 11.57%
-
Net Worth 466,239 456,320 378,429 369,200 300,893 194,999 0 -
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 6,646 - 10,153 5,076 - - - -
Div Payout % 49.58% - 66.74% 33.48% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 466,239 456,320 378,429 369,200 300,893 194,999 0 -
NOSH 992,000 992,000 923,000 923,000 923,000 750,000 752,463 20.21%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.72% 3.70% 11.19% 12.45% 6.19% 7.56% 7.99% -
ROE 2.88% 1.21% 4.02% 4.11% 2.82% 4.58% 0.00% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.57 14.89 14.73 13.19 17.35 15.76 17.28 -6.70%
EPS 1.35 0.55 1.65 1.64 1.07 1.19 1.38 -1.45%
DPS 0.67 0.00 1.10 0.55 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.41 0.40 0.38 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 923,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.57 14.89 13.70 12.27 13.84 11.91 13.11 12.13%
EPS 1.35 0.55 1.53 1.53 0.86 0.90 1.05 18.22%
DPS 0.67 0.00 1.02 0.51 0.00 0.00 0.00 -
NAPS 0.4699 0.4599 0.3814 0.3721 0.3033 0.1965 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 - - -
Price 0.91 1.06 1.18 1.30 1.26 0.00 0.00 -
P/RPS 5.84 7.12 8.01 9.85 7.26 0.00 0.00 -
P/EPS 67.34 191.05 71.59 79.14 117.38 0.00 0.00 -
EY 1.48 0.52 1.40 1.26 0.85 0.00 0.00 -
DY 0.74 0.00 0.93 0.42 0.00 0.00 0.00 -
P/NAPS 1.94 2.30 2.88 3.25 3.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 26/02/24 20/11/23 21/08/23 24/05/23 07/03/23 - -
Price 1.07 1.13 1.09 1.23 1.33 0.00 0.00 -
P/RPS 6.87 7.59 7.40 9.32 7.67 0.00 0.00 -
P/EPS 79.18 203.66 66.13 74.88 123.90 0.00 0.00 -
EY 1.26 0.49 1.51 1.34 0.81 0.00 0.00 -
DY 0.63 0.00 1.01 0.45 0.00 0.00 0.00 -
P/NAPS 2.28 2.46 2.66 3.08 3.50 0.00 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