[CEPAT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 69.36%
YoY- 86.06%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,980 49,731 49,140 49,035 40,695 41,633 32,640 43.23%
PBT 12,048 4,141 7,225 8,723 5,277 7,838 4,069 106.06%
Tax -3,032 -1,219 -1,814 -2,961 -1,798 -2,089 -1,045 103.29%
NP 9,016 2,922 5,411 5,762 3,479 5,749 3,024 107.01%
-
NP to SH 8,627 2,774 5,197 5,660 3,342 5,492 2,927 105.43%
-
Tax Rate 25.17% 29.44% 25.11% 33.94% 34.07% 26.65% 25.68% -
Total Cost 46,964 46,809 43,729 43,273 37,216 35,884 29,616 35.94%
-
Net Worth 357,343 349,396 346,466 338,425 342,824 338,134 335,744 4.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,117 - 2,128 - 3,230 - -
Div Payout % - 76.34% - 37.61% - 58.82% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 357,343 349,396 346,466 338,425 342,824 338,134 335,744 4.24%
NOSH 211,446 211,755 211,260 212,846 215,612 215,372 215,220 -1.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.11% 5.88% 11.01% 11.75% 8.55% 13.81% 9.26% -
ROE 2.41% 0.79% 1.50% 1.67% 0.97% 1.62% 0.87% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.47 23.49 23.26 23.04 18.87 19.33 15.17 44.88%
EPS 4.08 1.31 2.46 2.66 1.55 2.55 1.36 107.86%
DPS 0.00 1.00 0.00 1.00 0.00 1.50 0.00 -
NAPS 1.69 1.65 1.64 1.59 1.59 1.57 1.56 5.47%
Adjusted Per Share Value based on latest NOSH - 212,846
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.58 15.62 15.43 15.40 12.78 13.07 10.25 43.23%
EPS 2.71 0.87 1.63 1.78 1.05 1.72 0.92 105.35%
DPS 0.00 0.66 0.00 0.67 0.00 1.01 0.00 -
NAPS 1.1221 1.0972 1.088 1.0627 1.0766 1.0618 1.0543 4.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.59 0.64 0.65 0.62 0.59 0.50 -
P/RPS 2.46 2.51 2.75 2.82 3.28 3.05 3.30 -17.77%
P/EPS 15.93 45.04 26.02 24.44 40.00 23.14 36.76 -42.70%
EY 6.28 2.22 3.84 4.09 2.50 4.32 2.72 74.59%
DY 0.00 1.69 0.00 1.54 0.00 2.54 0.00 -
P/NAPS 0.38 0.36 0.39 0.41 0.39 0.38 0.32 12.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 27/04/09 -
Price 0.89 0.64 0.63 0.62 0.61 0.66 0.58 -
P/RPS 3.36 2.73 2.71 2.69 3.23 3.41 3.82 -8.19%
P/EPS 21.81 48.85 25.61 23.32 39.35 25.88 42.65 -36.02%
EY 4.58 2.05 3.90 4.29 2.54 3.86 2.34 56.40%
DY 0.00 1.56 0.00 1.61 0.00 2.27 0.00 -
P/NAPS 0.53 0.39 0.38 0.39 0.38 0.42 0.37 27.04%

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