[CEB] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 0.34%
YoY- 46.5%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 166,566 154,483 147,741 135,976 121,778 137,349 118,204 25.71%
PBT 12,159 18,058 12,641 15,225 18,274 11,563 9,903 14.67%
Tax -3,001 -4,594 -7,171 -12 -3,112 -3,063 -971 112.32%
NP 9,158 13,464 5,470 15,213 15,162 8,500 8,932 1.68%
-
NP to SH 8,703 13,405 5,504 15,213 15,162 8,500 8,932 -1.71%
-
Tax Rate 24.68% 25.44% 56.73% 0.08% 17.03% 26.49% 9.81% -
Total Cost 157,408 141,019 142,271 120,763 106,616 128,849 109,272 27.57%
-
Net Worth 476,159 466,239 456,320 378,429 369,200 300,893 194,999 81.43%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - 6,646 - 10,153 5,076 - - -
Div Payout % - 49.58% - 66.74% 33.48% - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 476,159 466,239 456,320 378,429 369,200 300,893 194,999 81.43%
NOSH 992,000 992,000 992,000 923,000 923,000 923,000 750,000 20.51%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.50% 8.72% 3.70% 11.19% 12.45% 6.19% 7.56% -
ROE 1.83% 2.88% 1.21% 4.02% 4.11% 2.82% 4.58% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.79 15.57 14.89 14.73 13.19 17.35 15.76 4.31%
EPS 0.88 1.35 0.55 1.65 1.64 1.07 1.19 -18.23%
DPS 0.00 0.67 0.00 1.10 0.55 0.00 0.00 -
NAPS 0.48 0.47 0.46 0.41 0.40 0.38 0.26 50.54%
Adjusted Per Share Value based on latest NOSH - 923,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.79 15.57 14.89 13.70 12.27 13.84 11.91 25.75%
EPS 0.88 1.35 0.55 1.53 1.53 0.86 0.90 -1.48%
DPS 0.00 0.67 0.00 1.02 0.51 0.00 0.00 -
NAPS 0.4799 0.4699 0.4599 0.3814 0.3721 0.3033 0.1965 81.45%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 - -
Price 0.935 0.91 1.06 1.18 1.30 1.26 0.00 -
P/RPS 5.57 5.84 7.12 8.01 9.85 7.26 0.00 -
P/EPS 106.57 67.34 191.05 71.59 79.14 117.38 0.00 -
EY 0.94 1.48 0.52 1.40 1.26 0.85 0.00 -
DY 0.00 0.74 0.00 0.93 0.42 0.00 0.00 -
P/NAPS 1.95 1.94 2.30 2.88 3.25 3.32 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 21/05/24 26/02/24 20/11/23 21/08/23 24/05/23 07/03/23 -
Price 0.425 1.07 1.13 1.09 1.23 1.33 0.00 -
P/RPS 2.53 6.87 7.59 7.40 9.32 7.67 0.00 -
P/EPS 48.44 79.18 203.66 66.13 74.88 123.90 0.00 -
EY 2.06 1.26 0.49 1.51 1.34 0.81 0.00 -
DY 0.00 0.63 0.00 1.01 0.45 0.00 0.00 -
P/NAPS 0.89 2.28 2.46 2.66 3.08 3.50 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