[CEPAT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -38.71%
YoY- -40.3%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 62,451 54,464 48,609 46,197 46,920 57,380 53,703 10.55%
PBT 12,718 6,003 3,905 5,148 8,440 8,108 7,932 36.87%
Tax -153 -1,743 -1,056 -1,200 -2,090 -1,486 -2,106 -82.50%
NP 12,565 4,260 2,849 3,948 6,350 6,622 5,826 66.69%
-
NP to SH 12,188 4,197 2,847 3,821 6,234 5,975 5,282 74.35%
-
Tax Rate 1.20% 29.04% 27.04% 23.31% 24.76% 18.33% 26.55% -
Total Cost 49,886 50,204 45,760 42,249 40,570 50,758 47,877 2.77%
-
Net Worth 439,282 410,926 407,836 404,746 418,509 404,746 398,567 6.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,187 - - - 7,693 - - -
Div Payout % 50.76% - - - 123.41% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 439,282 410,926 407,836 404,746 418,509 404,746 398,567 6.68%
NOSH 309,354 318,446 318,446 318,446 307,727 318,446 318,446 -1.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.12% 7.82% 5.86% 8.55% 13.53% 11.54% 10.85% -
ROE 2.77% 1.02% 0.70% 0.94% 1.49% 1.48% 1.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.19 17.63 15.73 14.95 15.25 18.57 17.38 10.47%
EPS 3.94 1.36 0.92 1.24 2.02 1.93 1.71 74.18%
DPS 2.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.42 1.33 1.32 1.31 1.36 1.31 1.29 6.59%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.61 17.10 15.26 14.51 14.73 18.02 16.86 10.56%
EPS 3.83 1.32 0.89 1.20 1.96 1.88 1.66 74.34%
DPS 1.94 0.00 0.00 0.00 2.42 0.00 0.00 -
NAPS 1.3795 1.2904 1.2807 1.271 1.3142 1.271 1.2516 6.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.90 0.93 0.89 0.94 0.98 1.02 -
P/RPS 4.63 5.11 5.91 5.95 6.17 5.28 5.87 -14.59%
P/EPS 23.73 66.25 100.93 71.97 46.40 50.68 59.66 -45.82%
EY 4.21 1.51 0.99 1.39 2.16 1.97 1.68 84.18%
DY 2.14 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.66 0.68 0.70 0.68 0.69 0.75 0.79 -11.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 23/10/13 24/07/13 24/04/13 25/02/13 25/10/12 25/07/12 -
Price 0.94 0.905 0.945 0.89 0.89 0.98 1.06 -
P/RPS 4.66 5.13 6.01 5.95 5.84 5.28 6.10 -16.39%
P/EPS 23.86 66.62 102.55 71.97 43.93 50.68 62.00 -47.00%
EY 4.19 1.50 0.98 1.39 2.28 1.97 1.61 88.87%
DY 2.13 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 0.66 0.68 0.72 0.68 0.65 0.75 0.82 -13.43%

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