[CEPAT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -24.18%
YoY- -60.61%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 180,503 164,003 155,549 188,814 219,304 246,962 283,131 -25.94%
PBT 29,063 25,907 21,774 30,197 38,405 53,205 66,968 -42.70%
Tax -8,662 -7,893 -6,432 -8,191 -9,188 -11,692 -13,408 -25.28%
NP 20,401 18,014 15,342 22,006 29,217 41,513 53,560 -47.48%
-
NP to SH 19,691 17,421 14,803 21,296 28,088 39,903 51,523 -47.36%
-
Tax Rate 29.80% 30.47% 29.54% 27.13% 23.92% 21.98% 20.02% -
Total Cost 160,102 145,989 140,207 166,808 190,087 205,449 229,571 -21.37%
-
Net Worth 346,466 338,425 342,824 338,134 335,744 215,204 333,572 2.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,359 5,359 9,686 9,686 10,766 10,766 8,616 -27.15%
Div Payout % 27.22% 30.76% 65.44% 45.49% 38.33% 26.98% 16.72% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 346,466 338,425 342,824 338,134 335,744 215,204 333,572 2.56%
NOSH 211,260 212,846 215,612 215,372 215,220 215,204 215,207 -1.22%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.30% 10.98% 9.86% 11.65% 13.32% 16.81% 18.92% -
ROE 5.68% 5.15% 4.32% 6.30% 8.37% 18.54% 15.45% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 85.44 77.05 72.14 87.67 101.90 114.76 131.56 -25.02%
EPS 9.32 8.18 6.87 9.89 13.05 18.54 23.94 -46.71%
DPS 2.54 2.50 4.50 4.50 5.00 5.00 4.00 -26.14%
NAPS 1.64 1.59 1.59 1.57 1.56 1.00 1.55 3.83%
Adjusted Per Share Value based on latest NOSH - 215,372
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 56.68 51.50 48.85 59.29 68.87 77.55 88.91 -25.94%
EPS 6.18 5.47 4.65 6.69 8.82 12.53 16.18 -47.38%
DPS 1.68 1.68 3.04 3.04 3.38 3.38 2.71 -27.31%
NAPS 1.088 1.0627 1.0766 1.0618 1.0543 0.6758 1.0475 2.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.64 0.65 0.62 0.59 0.50 0.46 0.59 -
P/RPS 0.75 0.84 0.86 0.67 0.49 0.40 0.45 40.61%
P/EPS 6.87 7.94 9.03 5.97 3.83 2.48 2.46 98.43%
EY 14.56 12.59 11.07 16.76 26.10 40.31 40.58 -49.53%
DY 3.96 3.85 7.26 7.63 10.00 10.87 6.78 -30.14%
P/NAPS 0.39 0.41 0.39 0.38 0.32 0.46 0.38 1.74%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 28/04/10 24/02/10 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 -
Price 0.63 0.62 0.61 0.66 0.58 0.49 0.41 -
P/RPS 0.74 0.80 0.85 0.75 0.57 0.43 0.31 78.70%
P/EPS 6.76 7.58 8.88 6.67 4.44 2.64 1.71 150.22%
EY 14.79 13.20 11.25 14.98 22.50 37.84 58.39 -60.00%
DY 4.03 4.03 7.38 6.82 8.62 10.20 9.76 -44.57%
P/NAPS 0.38 0.39 0.38 0.42 0.37 0.49 0.26 28.81%

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