[CEPAT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 13.12%
YoY- -53.95%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 48,609 46,197 46,920 57,380 53,703 61,031 71,329 -22.57%
PBT 3,905 5,148 8,440 8,108 7,932 8,624 13,570 -56.44%
Tax -1,056 -1,200 -2,090 -1,486 -2,106 -1,977 -3,766 -57.19%
NP 2,849 3,948 6,350 6,622 5,826 6,647 9,804 -56.16%
-
NP to SH 2,847 3,821 6,234 5,975 5,282 6,400 9,233 -54.39%
-
Tax Rate 27.04% 23.31% 24.76% 18.33% 26.55% 22.92% 27.75% -
Total Cost 45,760 42,249 40,570 50,758 47,877 54,384 61,525 -17.92%
-
Net Worth 407,836 404,746 418,509 404,746 398,567 398,568 588,681 -21.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,693 - - - 4,647 -
Div Payout % - - 123.41% - - - 50.34% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 407,836 404,746 418,509 404,746 398,567 398,568 588,681 -21.72%
NOSH 318,446 318,446 307,727 318,446 318,446 318,446 309,832 1.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.86% 8.55% 13.53% 11.54% 10.85% 10.89% 13.74% -
ROE 0.70% 0.94% 1.49% 1.48% 1.33% 1.61% 1.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.73 14.95 15.25 18.57 17.38 19.75 23.02 -22.43%
EPS 0.92 1.24 2.02 1.93 1.71 2.07 2.98 -54.35%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.50 -
NAPS 1.32 1.31 1.36 1.31 1.29 1.29 1.90 -21.57%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.26 14.51 14.73 18.02 16.86 19.17 22.40 -22.59%
EPS 0.89 1.20 1.96 1.88 1.66 2.01 2.90 -54.53%
DPS 0.00 0.00 2.42 0.00 0.00 0.00 1.46 -
NAPS 1.2807 1.271 1.3142 1.271 1.2516 1.2516 1.8486 -21.72%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.93 0.89 0.94 0.98 1.02 1.13 1.01 -
P/RPS 5.91 5.95 6.17 5.28 5.87 5.72 4.39 21.94%
P/EPS 100.93 71.97 46.40 50.68 59.66 54.55 33.89 107.13%
EY 0.99 1.39 2.16 1.97 1.68 1.83 2.95 -51.74%
DY 0.00 0.00 2.66 0.00 0.00 0.00 1.49 -
P/NAPS 0.70 0.68 0.69 0.75 0.79 0.88 0.53 20.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 25/04/12 27/02/12 -
Price 0.945 0.89 0.89 0.98 1.06 1.14 1.14 -
P/RPS 6.01 5.95 5.84 5.28 6.10 5.77 4.95 13.82%
P/EPS 102.55 71.97 43.93 50.68 62.00 55.03 38.26 93.07%
EY 0.98 1.39 2.28 1.97 1.61 1.82 2.61 -47.98%
DY 0.00 0.00 2.81 0.00 0.00 0.00 1.32 -
P/NAPS 0.72 0.68 0.65 0.75 0.82 0.88 0.60 12.93%

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