[CEPAT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 38.73%
YoY- 127.53%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 290,711 290,186 295,822 272,778 243,182 231,816 203,886 26.65%
PBT 59,796 62,200 60,493 54,176 39,080 35,277 32,137 51.22%
Tax -15,275 -15,771 -15,349 -13,675 -10,068 -9,409 -9,026 41.96%
NP 44,521 46,429 45,144 40,501 29,012 25,868 23,111 54.75%
-
NP to SH 42,164 43,916 42,968 38,619 27,838 24,883 22,258 53.03%
-
Tax Rate 25.55% 25.36% 25.37% 25.24% 25.76% 26.67% 28.09% -
Total Cost 246,190 243,757 250,678 232,277 214,170 205,948 180,775 22.83%
-
Net Worth 398,568 588,681 387,985 382,158 372,843 363,525 357,343 7.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,647 4,647 2,113 2,113 4,231 4,231 2,128 68.23%
Div Payout % 11.02% 10.58% 4.92% 5.47% 15.20% 17.00% 9.56% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 398,568 588,681 387,985 382,158 372,843 363,525 357,343 7.54%
NOSH 318,446 309,555 0 211,137 210,646 211,352 211,446 31.35%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.31% 16.00% 15.26% 14.85% 11.93% 11.16% 11.34% -
ROE 10.58% 7.46% 11.07% 10.11% 7.47% 6.84% 6.23% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.09 93.66 142.58 129.19 115.45 109.68 96.42 -1.61%
EPS 13.65 14.17 20.71 18.29 13.22 11.77 10.53 18.86%
DPS 1.50 1.50 1.00 1.00 2.00 2.00 1.00 31.00%
NAPS 1.29 1.90 1.87 1.81 1.77 1.72 1.69 -16.46%
Adjusted Per Share Value based on latest NOSH - 211,137
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 91.29 91.13 92.90 85.66 76.37 72.80 64.03 26.64%
EPS 13.24 13.79 13.49 12.13 8.74 7.81 6.99 53.02%
DPS 1.46 1.46 0.66 0.66 1.33 1.33 0.67 68.00%
NAPS 1.2516 1.8486 1.2184 1.2001 1.1708 1.1416 1.1221 7.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.13 1.01 0.87 0.95 0.83 0.99 0.65 -
P/RPS 1.20 1.08 0.61 0.74 0.72 0.90 0.67 47.42%
P/EPS 8.28 7.13 4.20 5.19 6.28 8.41 6.17 21.64%
EY 12.08 14.03 23.80 19.25 15.92 11.89 16.19 -17.72%
DY 1.33 1.49 1.15 1.05 2.41 2.02 1.54 -9.30%
P/NAPS 0.88 0.53 0.47 0.52 0.47 0.58 0.38 74.94%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/04/12 27/02/12 25/10/11 03/08/11 21/04/11 23/02/11 27/10/10 -
Price 1.14 1.14 0.89 1.01 0.87 0.83 0.89 -
P/RPS 1.21 1.22 0.62 0.78 0.75 0.76 0.92 20.02%
P/EPS 8.35 8.04 4.30 5.52 6.58 7.05 8.45 -0.78%
EY 11.97 12.43 23.27 18.11 15.19 14.18 11.83 0.78%
DY 1.32 1.32 1.12 0.99 2.30 2.41 1.12 11.56%
P/NAPS 0.88 0.60 0.48 0.56 0.49 0.48 0.53 40.17%

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