[CEPAT] QoQ TTM Result on 30-Apr-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 35.26%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Revenue 195,669 174,060 159,642 145,905 129,424 119,324 119,269 71.77%
PBT 46,533 36,877 31,687 25,772 21,383 18,866 17,907 183.94%
Tax -9,225 -6,676 -5,653 -4,211 -5,443 -4,946 -4,553 116.33%
NP 37,308 30,201 26,034 21,561 15,940 13,920 13,354 207.32%
-
NP to SH 36,051 29,473 25,746 21,561 15,940 13,920 13,354 196.03%
-
Tax Rate 19.82% 18.10% 17.84% 16.34% 25.45% 26.22% 25.43% -
Total Cost 158,361 143,859 133,608 124,344 113,484 105,404 105,915 55.20%
-
Net Worth 0 279,803 0 273,452 0 266,705 260,288 -
Dividend
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Div 4,306 4,306 4,306 4,306 - - 4,315 -0.22%
Div Payout % 11.95% 14.61% 16.73% 19.97% - - 32.32% -
Equity
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Net Worth 0 279,803 0 273,452 0 266,705 260,288 -
NOSH 215,458 215,233 215,399 215,316 215,107 215,085 215,114 0.17%
Ratio Analysis
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
NP Margin 19.07% 17.35% 16.31% 14.78% 12.32% 11.67% 11.20% -
ROE 0.00% 10.53% 0.00% 7.88% 0.00% 5.22% 5.13% -
Per Share
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 90.82 80.87 74.11 67.76 60.17 55.48 55.44 71.49%
EPS 16.73 13.69 11.95 10.01 7.41 6.47 6.21 195.36%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 2.00 0.00%
NAPS 0.00 1.30 0.00 1.27 0.00 1.24 1.21 -
Adjusted Per Share Value based on latest NOSH - 215,316
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
RPS 61.44 54.66 50.13 45.82 40.64 37.47 37.45 71.77%
EPS 11.32 9.26 8.08 6.77 5.01 4.37 4.19 196.27%
DPS 1.35 1.35 1.35 1.35 0.00 0.00 1.36 -0.80%
NAPS 0.00 0.8787 0.00 0.8587 0.00 0.8375 0.8174 -
Price Multiplier on Financial Quarter End Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 -
Price 0.81 0.87 0.85 0.67 0.60 0.58 0.55 -
P/RPS 0.89 1.08 1.15 0.99 1.00 1.05 0.99 -10.98%
P/EPS 4.84 6.35 7.11 6.69 8.10 8.96 8.86 -48.35%
EY 20.66 15.74 14.06 14.95 12.35 11.16 11.29 93.55%
DY 2.47 2.30 2.35 2.99 0.00 0.00 3.64 -34.54%
P/NAPS 0.00 0.67 0.00 0.53 0.00 0.47 0.45 -
Price Multiplier on Announcement Date
30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 CAGR
Date - - - - - 07/03/07 14/12/06 -
Price 0.00 0.00 0.00 0.00 0.00 0.56 0.56 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.01 1.01 -
P/EPS 0.00 0.00 0.00 0.00 0.00 8.65 9.02 -
EY 0.00 0.00 0.00 0.00 0.00 11.56 11.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.45 0.46 -

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