[CEKD] QoQ TTM Result on 30-Nov-2022 [#1]

Stock
[CEKD] CEKD BERHAD
Announcement Date
30-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
30-Nov-2022 [#1]
Profit Trend
QoQ- 26.42%
YoY- 155.87%
Quarter Report
Latest QR
Upcoming QR
CEKD's Result
CEKD's Financial Summary
View:
Show?
TTM Result
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 32,114 31,921 31,526 31,048 30,442 28,471 28,126 11.17%
PBT 6,659 5,674 7,028 8,291 7,220 6,984 6,390 3.34%
Tax -1,716 -1,436 -1,809 -2,206 -2,409 -2,231 -2,104 -15.02%
NP 4,943 4,238 5,219 6,085 4,811 4,753 4,286 12.06%
-
NP to SH 4,872 4,209 5,216 6,082 4,811 4,753 4,286 10.77%
-
Tax Rate 25.77% 25.31% 25.74% 26.61% 33.37% 31.94% 32.93% -
Total Cost 27,171 27,683 26,307 24,963 25,631 23,718 23,840 11.01%
-
Net Worth 68,100 0 66,154 64,209 64,209 66,154 66,154 2.34%
Dividend
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 19 1,945 38 38 38 19 - -
Div Payout % 0.40% 46.23% 0.75% 0.64% 0.81% 0.41% - -
Equity
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 68,100 0 66,154 64,209 64,209 66,154 66,154 2.34%
NOSH 194,573 195,576 194,573 194,573 194,573 194,573 194,573 0.00%
Ratio Analysis
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 15.39% 13.28% 16.55% 19.60% 15.80% 16.69% 15.24% -
ROE 7.15% 0.00% 7.88% 9.47% 7.49% 7.18% 6.48% -
Per Share
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 16.50 16.32 16.20 15.96 15.65 14.63 14.46 11.11%
EPS 2.50 2.15 2.68 3.13 2.47 2.44 2.20 10.74%
DPS 0.01 1.00 0.02 0.02 0.02 0.01 0.00 -
NAPS 0.35 0.00 0.34 0.33 0.33 0.34 0.34 2.34%
Adjusted Per Share Value based on latest NOSH - 194,573
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 16.50 16.41 16.20 15.96 15.65 14.63 14.46 11.11%
EPS 2.50 2.16 2.68 3.13 2.47 2.44 2.20 10.74%
DPS 0.01 1.00 0.02 0.02 0.02 0.01 0.00 -
NAPS 0.35 0.00 0.34 0.33 0.33 0.34 0.34 2.34%
Price Multiplier on Financial Quarter End Date
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 31/05/23 01/03/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.445 0.56 0.565 0.55 0.615 0.61 0.625 -
P/RPS 2.70 3.43 3.49 3.45 3.93 4.17 4.32 -31.29%
P/EPS 17.77 26.02 21.08 17.60 24.87 24.97 28.37 -31.17%
EY 5.63 3.84 4.74 5.68 4.02 4.00 3.52 45.51%
DY 0.02 1.79 0.04 0.04 0.03 0.02 0.00 -
P/NAPS 1.27 0.00 1.66 1.67 1.86 1.79 1.84 -25.62%
Price Multiplier on Announcement Date
31/05/23 01/03/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 25/07/23 - 27/04/23 30/01/23 25/10/22 26/07/22 25/04/22 -
Price 0.485 0.00 0.515 0.59 0.55 0.565 0.58 -
P/RPS 2.94 0.00 3.18 3.70 3.52 3.86 4.01 -21.95%
P/EPS 19.37 0.00 19.21 18.88 22.24 23.13 26.33 -21.74%
EY 5.16 0.00 5.21 5.30 4.50 4.32 3.80 27.67%
DY 0.02 0.00 0.04 0.03 0.04 0.02 0.00 -
P/NAPS 1.39 0.00 1.51 1.79 1.67 1.66 1.71 -15.25%

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