[CEPAT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 210.99%
YoY- 158.14%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 79,327 60,506 76,965 55,980 49,731 49,140 49,035 37.93%
PBT 19,237 11,028 11,863 12,048 4,141 7,225 8,723 69.67%
Tax -4,826 -2,473 -3,344 -3,032 -1,219 -1,814 -2,961 38.61%
NP 14,411 8,555 8,519 9,016 2,922 5,411 5,762 84.56%
-
NP to SH 13,555 8,152 8,285 8,627 2,774 5,197 5,660 79.28%
-
Tax Rate 25.09% 22.42% 28.19% 25.17% 29.44% 25.11% 33.94% -
Total Cost 64,916 51,951 68,446 46,964 46,809 43,729 43,273 31.14%
-
Net Worth 382,158 372,843 363,525 357,343 349,396 346,466 338,425 8.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,113 - 2,117 - 2,128 -
Div Payout % - - 25.51% - 76.34% - 37.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 382,158 372,843 363,525 357,343 349,396 346,466 338,425 8.46%
NOSH 211,137 210,646 211,352 211,446 211,755 211,260 212,846 -0.53%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.17% 14.14% 11.07% 16.11% 5.88% 11.01% 11.75% -
ROE 3.55% 2.19% 2.28% 2.41% 0.79% 1.50% 1.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.57 28.72 36.42 26.47 23.49 23.26 23.04 38.66%
EPS 6.42 3.87 3.92 4.08 1.31 2.46 2.66 80.22%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 1.00 -
NAPS 1.81 1.77 1.72 1.69 1.65 1.64 1.59 9.04%
Adjusted Per Share Value based on latest NOSH - 211,446
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.91 19.00 24.17 17.58 15.62 15.43 15.40 37.91%
EPS 4.26 2.56 2.60 2.71 0.87 1.63 1.78 79.20%
DPS 0.00 0.00 0.66 0.00 0.66 0.00 0.67 -
NAPS 1.2001 1.1708 1.1416 1.1221 1.0972 1.088 1.0627 8.46%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.95 0.83 0.99 0.65 0.59 0.64 0.65 -
P/RPS 2.53 2.89 2.72 2.46 2.51 2.75 2.82 -6.99%
P/EPS 14.80 21.45 25.26 15.93 45.04 26.02 24.44 -28.48%
EY 6.76 4.66 3.96 6.28 2.22 3.84 4.09 39.92%
DY 0.00 0.00 1.01 0.00 1.69 0.00 1.54 -
P/NAPS 0.52 0.47 0.58 0.38 0.36 0.39 0.41 17.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 21/04/11 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 -
Price 1.01 0.87 0.83 0.89 0.64 0.63 0.62 -
P/RPS 2.69 3.03 2.28 3.36 2.73 2.71 2.69 0.00%
P/EPS 15.73 22.48 21.17 21.81 48.85 25.61 23.32 -23.14%
EY 6.36 4.45 4.72 4.58 2.05 3.90 4.29 30.11%
DY 0.00 0.00 1.20 0.00 1.56 0.00 1.61 -
P/NAPS 0.56 0.49 0.48 0.53 0.39 0.38 0.39 27.36%

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