[CEPAT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.96%
YoY- 46.38%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 79,024 79,327 60,506 76,965 55,980 49,731 49,140 37.22%
PBT 18,365 19,237 11,028 11,863 12,048 4,141 7,225 86.14%
Tax -4,706 -4,826 -2,473 -3,344 -3,032 -1,219 -1,814 88.69%
NP 13,659 14,411 8,555 8,519 9,016 2,922 5,411 85.28%
-
NP to SH 12,976 13,555 8,152 8,285 8,627 2,774 5,197 83.94%
-
Tax Rate 25.62% 25.09% 22.42% 28.19% 25.17% 29.44% 25.11% -
Total Cost 65,365 64,916 51,951 68,446 46,964 46,809 43,729 30.70%
-
Net Worth 387,985 382,158 372,843 363,525 357,343 349,396 346,466 7.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,113 - 2,117 - -
Div Payout % - - - 25.51% - 76.34% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 387,985 382,158 372,843 363,525 357,343 349,396 346,466 7.83%
NOSH 0 211,137 210,646 211,352 211,446 211,755 211,260 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.28% 18.17% 14.14% 11.07% 16.11% 5.88% 11.01% -
ROE 3.34% 3.55% 2.19% 2.28% 2.41% 0.79% 1.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.09 37.57 28.72 36.42 26.47 23.49 23.26 38.88%
EPS 6.25 6.42 3.87 3.92 4.08 1.31 2.46 86.08%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 1.87 1.81 1.77 1.72 1.69 1.65 1.64 9.13%
Adjusted Per Share Value based on latest NOSH - 211,352
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.82 24.91 19.00 24.17 17.58 15.62 15.43 37.24%
EPS 4.07 4.26 2.56 2.60 2.71 0.87 1.63 83.94%
DPS 0.00 0.00 0.00 0.66 0.00 0.66 0.00 -
NAPS 1.2184 1.2001 1.1708 1.1416 1.1221 1.0972 1.088 7.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.87 0.95 0.83 0.99 0.65 0.59 0.64 -
P/RPS 2.28 2.53 2.89 2.72 2.46 2.51 2.75 -11.73%
P/EPS 13.91 14.80 21.45 25.26 15.93 45.04 26.02 -34.10%
EY 7.19 6.76 4.66 3.96 6.28 2.22 3.84 51.85%
DY 0.00 0.00 0.00 1.01 0.00 1.69 0.00 -
P/NAPS 0.47 0.52 0.47 0.58 0.38 0.36 0.39 13.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 03/08/11 21/04/11 23/02/11 27/10/10 28/07/10 28/04/10 -
Price 0.89 1.01 0.87 0.83 0.89 0.64 0.63 -
P/RPS 2.34 2.69 3.03 2.28 3.36 2.73 2.71 -9.31%
P/EPS 14.23 15.73 22.48 21.17 21.81 48.85 25.61 -32.38%
EY 7.03 6.36 4.45 4.72 4.58 2.05 3.90 48.06%
DY 0.00 0.00 0.00 1.20 0.00 1.56 0.00 -
P/NAPS 0.48 0.56 0.49 0.48 0.53 0.39 0.38 16.83%

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