[CEPAT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -30.68%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 46,920 57,380 53,703 61,031 71,329 79,024 79,327 -29.42%
PBT 8,440 8,108 7,932 8,624 13,570 18,365 19,237 -42.11%
Tax -2,090 -1,486 -2,106 -1,977 -3,766 -4,706 -4,826 -42.61%
NP 6,350 6,622 5,826 6,647 9,804 13,659 14,411 -41.95%
-
NP to SH 6,234 5,975 5,282 6,400 9,233 12,976 13,555 -40.27%
-
Tax Rate 24.76% 18.33% 26.55% 22.92% 27.75% 25.62% 25.09% -
Total Cost 40,570 50,758 47,877 54,384 61,525 65,365 64,916 -26.79%
-
Net Worth 418,509 404,746 398,567 398,568 588,681 387,985 382,158 6.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,693 - - - 4,647 - - -
Div Payout % 123.41% - - - 50.34% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 418,509 404,746 398,567 398,568 588,681 387,985 382,158 6.21%
NOSH 307,727 318,446 318,446 318,446 309,832 0 211,137 28.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.53% 11.54% 10.85% 10.89% 13.74% 17.28% 18.17% -
ROE 1.49% 1.48% 1.33% 1.61% 1.57% 3.34% 3.55% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.25 18.57 17.38 19.75 23.02 38.09 37.57 -45.02%
EPS 2.02 1.93 1.71 2.07 2.98 6.25 6.42 -53.57%
DPS 2.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.36 1.31 1.29 1.29 1.90 1.87 1.81 -17.27%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.73 18.02 16.86 19.17 22.40 24.82 24.91 -29.43%
EPS 1.96 1.88 1.66 2.01 2.90 4.07 4.26 -40.26%
DPS 2.42 0.00 0.00 0.00 1.46 0.00 0.00 -
NAPS 1.3142 1.271 1.2516 1.2516 1.8486 1.2184 1.2001 6.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.94 0.98 1.02 1.13 1.01 0.87 0.95 -
P/RPS 6.17 5.28 5.87 5.72 4.39 2.28 2.53 80.69%
P/EPS 46.40 50.68 59.66 54.55 33.89 13.91 14.80 113.46%
EY 2.16 1.97 1.68 1.83 2.95 7.19 6.76 -53.09%
DY 2.66 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.69 0.75 0.79 0.88 0.53 0.47 0.52 20.64%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 25/10/12 25/07/12 25/04/12 27/02/12 25/10/11 03/08/11 -
Price 0.89 0.98 1.06 1.14 1.14 0.89 1.01 -
P/RPS 5.84 5.28 6.10 5.77 4.95 2.34 2.69 67.27%
P/EPS 43.93 50.68 62.00 55.03 38.26 14.23 15.73 97.69%
EY 2.28 1.97 1.61 1.82 2.61 7.03 6.36 -49.37%
DY 2.81 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.65 0.75 0.82 0.88 0.60 0.48 0.56 10.39%

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