[CEPAT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -8.18%
YoY- 77.55%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 76,965 55,980 49,731 49,140 49,035 40,695 41,633 50.45%
PBT 11,863 12,048 4,141 7,225 8,723 5,277 7,838 31.72%
Tax -3,344 -3,032 -1,219 -1,814 -2,961 -1,798 -2,089 36.72%
NP 8,519 9,016 2,922 5,411 5,762 3,479 5,749 29.88%
-
NP to SH 8,285 8,627 2,774 5,197 5,660 3,342 5,492 31.43%
-
Tax Rate 28.19% 25.17% 29.44% 25.11% 33.94% 34.07% 26.65% -
Total Cost 68,446 46,964 46,809 43,729 43,273 37,216 35,884 53.62%
-
Net Worth 363,525 357,343 349,396 346,466 338,425 342,824 338,134 4.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,113 - 2,117 - 2,128 - 3,230 -24.58%
Div Payout % 25.51% - 76.34% - 37.61% - 58.82% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 363,525 357,343 349,396 346,466 338,425 342,824 338,134 4.93%
NOSH 211,352 211,446 211,755 211,260 212,846 215,612 215,372 -1.24%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.07% 16.11% 5.88% 11.01% 11.75% 8.55% 13.81% -
ROE 2.28% 2.41% 0.79% 1.50% 1.67% 0.97% 1.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.42 26.47 23.49 23.26 23.04 18.87 19.33 52.37%
EPS 3.92 4.08 1.31 2.46 2.66 1.55 2.55 33.09%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.50 -23.62%
NAPS 1.72 1.69 1.65 1.64 1.59 1.59 1.57 6.25%
Adjusted Per Share Value based on latest NOSH - 211,260
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.17 17.58 15.62 15.43 15.40 12.78 13.07 50.49%
EPS 2.60 2.71 0.87 1.63 1.78 1.05 1.72 31.61%
DPS 0.66 0.00 0.66 0.00 0.67 0.00 1.01 -24.63%
NAPS 1.1416 1.1221 1.0972 1.088 1.0627 1.0766 1.0618 4.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 0.65 0.59 0.64 0.65 0.62 0.59 -
P/RPS 2.72 2.46 2.51 2.75 2.82 3.28 3.05 -7.33%
P/EPS 25.26 15.93 45.04 26.02 24.44 40.00 23.14 6.00%
EY 3.96 6.28 2.22 3.84 4.09 2.50 4.32 -5.62%
DY 1.01 0.00 1.69 0.00 1.54 0.00 2.54 -45.83%
P/NAPS 0.58 0.38 0.36 0.39 0.41 0.39 0.38 32.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 -
Price 0.83 0.89 0.64 0.63 0.62 0.61 0.66 -
P/RPS 2.28 3.36 2.73 2.71 2.69 3.23 3.41 -23.48%
P/EPS 21.17 21.81 48.85 25.61 23.32 39.35 25.88 -12.50%
EY 4.72 4.58 2.05 3.90 4.29 2.54 3.86 14.30%
DY 1.20 0.00 1.56 0.00 1.61 0.00 2.27 -34.54%
P/NAPS 0.48 0.53 0.39 0.38 0.39 0.38 0.42 9.28%

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