[CEPAT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.78%
YoY- -80.15%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,035 40,695 41,633 32,640 40,581 73,960 72,123 -22.62%
PBT 8,723 5,277 7,838 4,069 4,590 13,700 16,046 -33.31%
Tax -2,961 -1,798 -2,089 -1,045 -1,500 -3,557 -3,086 -2.71%
NP 5,762 3,479 5,749 3,024 3,090 10,143 12,960 -41.66%
-
NP to SH 5,660 3,342 5,492 2,927 3,042 9,835 12,284 -40.26%
-
Tax Rate 33.94% 34.07% 26.65% 25.68% 32.68% 25.96% 19.23% -
Total Cost 43,273 37,216 35,884 29,616 37,491 63,817 59,163 -18.77%
-
Net Worth 338,425 342,824 338,134 335,744 215,204 333,572 323,263 3.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,128 - 3,230 - 6,456 - 4,310 -37.45%
Div Payout % 37.61% - 58.82% - 212.23% - 35.09% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 338,425 342,824 338,134 335,744 215,204 333,572 323,263 3.09%
NOSH 212,846 215,612 215,372 215,220 215,204 215,207 215,508 -0.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.75% 8.55% 13.81% 9.26% 7.61% 13.71% 17.97% -
ROE 1.67% 0.97% 1.62% 0.87% 1.41% 2.95% 3.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.04 18.87 19.33 15.17 18.86 34.37 33.47 -21.98%
EPS 2.66 1.55 2.55 1.36 1.42 4.57 5.70 -39.75%
DPS 1.00 0.00 1.50 0.00 3.00 0.00 2.00 -36.92%
NAPS 1.59 1.59 1.57 1.56 1.00 1.55 1.50 3.94%
Adjusted Per Share Value based on latest NOSH - 215,220
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.40 12.78 13.07 10.25 12.74 23.23 22.65 -22.62%
EPS 1.78 1.05 1.72 0.92 0.96 3.09 3.86 -40.22%
DPS 0.67 0.00 1.01 0.00 2.03 0.00 1.35 -37.23%
NAPS 1.0627 1.0766 1.0618 1.0543 0.6758 1.0475 1.0151 3.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.62 0.59 0.50 0.46 0.59 0.83 -
P/RPS 2.82 3.28 3.05 3.30 2.44 1.72 2.48 8.91%
P/EPS 24.44 40.00 23.14 36.76 32.54 12.91 14.56 41.10%
EY 4.09 2.50 4.32 2.72 3.07 7.75 6.87 -29.16%
DY 1.54 0.00 2.54 0.00 6.52 0.00 2.41 -25.75%
P/NAPS 0.41 0.39 0.38 0.32 0.46 0.38 0.55 -17.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 -
Price 0.62 0.61 0.66 0.58 0.49 0.41 0.75 -
P/RPS 2.69 3.23 3.41 3.82 2.60 1.19 2.24 12.94%
P/EPS 23.32 39.35 25.88 42.65 34.66 8.97 13.16 46.28%
EY 4.29 2.54 3.86 2.34 2.88 11.15 7.60 -31.62%
DY 1.61 0.00 2.27 0.00 6.12 0.00 2.67 -28.55%
P/NAPS 0.39 0.38 0.42 0.37 0.49 0.26 0.50 -15.22%

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