[CEB] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
07-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -13.98%
YoY- 40.42%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 135,976 121,778 137,349 118,204 130,028 0 0 -
PBT 15,225 18,274 11,563 9,903 12,288 0 0 -
Tax -12 -3,112 -3,063 -971 -1,904 0 0 -
NP 15,213 15,162 8,500 8,932 10,384 0 0 -
-
NP to SH 15,213 15,162 8,500 8,932 10,384 0 0 -
-
Tax Rate 0.08% 17.03% 26.49% 9.81% 15.49% - - -
Total Cost 120,763 106,616 128,849 109,272 119,644 0 0 -
-
Net Worth 378,429 369,200 300,893 194,999 0 0 0 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 10,153 5,076 - - - - - -
Div Payout % 66.74% 33.48% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 378,429 369,200 300,893 194,999 0 0 0 -
NOSH 923,000 923,000 923,000 750,000 752,463 40,006 40,006 708.88%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.19% 12.45% 6.19% 7.56% 7.99% 0.00% 0.00% -
ROE 4.02% 4.11% 2.82% 4.58% 0.00% 0.00% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.73 13.19 17.35 15.76 17.28 0.00 0.00 -
EPS 1.65 1.64 1.07 1.19 1.38 0.00 0.00 -
DPS 1.10 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.26 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.70 12.27 13.84 11.91 13.11 0.00 0.00 -
EPS 1.53 1.53 0.86 0.90 1.05 0.00 0.00 -
DPS 1.02 0.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3814 0.3721 0.3033 0.1965 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 - - - - -
Price 1.18 1.30 1.26 0.00 0.00 0.00 0.00 -
P/RPS 8.01 9.85 7.26 0.00 0.00 0.00 0.00 -
P/EPS 71.59 79.14 117.38 0.00 0.00 0.00 0.00 -
EY 1.40 1.26 0.85 0.00 0.00 0.00 0.00 -
DY 0.93 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.25 3.32 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 24/05/23 07/03/23 - - - -
Price 1.09 1.23 1.33 0.00 0.00 0.00 0.00 -
P/RPS 7.40 9.32 7.67 0.00 0.00 0.00 0.00 -
P/EPS 66.13 74.88 123.90 0.00 0.00 0.00 0.00 -
EY 1.51 1.34 0.81 0.00 0.00 0.00 0.00 -
DY 1.01 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.08 3.50 0.00 0.00 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