[CEPAT] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
09-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 22.85%
YoY- 309.33%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 288,388 274,140 280,632 293,920 274,843 254,678 227,527 17.13%
PBT 40,385 40,439 43,183 47,554 39,393 30,721 24,607 39.17%
Tax -8,917 -9,349 -11,019 -12,308 -10,970 -8,233 -7,666 10.61%
NP 31,468 31,090 32,164 35,246 28,423 22,488 16,941 51.16%
-
NP to SH 28,641 27,636 28,924 32,382 26,359 21,144 14,687 56.15%
-
Tax Rate 22.08% 23.12% 25.52% 25.88% 27.85% 26.80% 31.15% -
Total Cost 256,920 243,050 248,468 258,674 246,420 232,190 210,586 14.19%
-
Net Worth 352,222 497,436 491,257 485,078 308,967 472,719 466,540 -17.10%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 12,358 10,813 4,634 4,634 9,269 - 4,675 91.29%
Div Payout % 43.15% 39.13% 16.02% 14.31% 35.16% - 31.83% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 352,222 497,436 491,257 485,078 308,967 472,719 466,540 -17.10%
NOSH 318,446 318,446 318,446 318,446 308,967 318,446 308,967 2.03%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.91% 11.34% 11.46% 11.99% 10.34% 8.83% 7.45% -
ROE 8.13% 5.56% 5.89% 6.68% 8.53% 4.47% 3.15% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 93.34 88.73 90.83 95.13 88.96 82.43 73.64 17.13%
EPS 9.27 8.94 9.36 10.48 8.53 6.84 4.75 56.23%
DPS 4.00 3.50 1.50 1.50 3.00 0.00 1.50 92.41%
NAPS 1.14 1.61 1.59 1.57 1.00 1.53 1.51 -17.10%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 90.56 86.09 88.13 92.30 86.31 79.98 71.45 17.13%
EPS 8.99 8.68 9.08 10.17 8.28 6.64 4.61 56.15%
DPS 3.88 3.40 1.46 1.46 2.91 0.00 1.47 91.10%
NAPS 1.1061 1.5621 1.5427 1.5233 0.9702 1.4845 1.4651 -17.10%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.75 0.805 0.91 0.82 0.855 0.865 0.70 -
P/RPS 0.80 0.91 1.00 0.86 0.96 1.05 0.95 -10.83%
P/EPS 8.09 9.00 9.72 7.82 10.02 12.64 14.73 -32.95%
EY 12.36 11.11 10.29 12.78 9.98 7.91 6.79 49.13%
DY 5.33 4.35 1.65 1.83 3.51 0.00 2.14 83.84%
P/NAPS 0.66 0.50 0.57 0.52 0.86 0.57 0.46 27.23%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 26/02/18 01/11/17 09/08/17 17/05/17 22/02/17 20/10/16 -
Price 0.75 0.83 0.91 0.845 0.84 0.87 0.69 -
P/RPS 0.80 0.94 1.00 0.89 0.94 1.06 0.94 -10.20%
P/EPS 8.09 9.28 9.72 8.06 9.85 12.71 14.52 -32.31%
EY 12.36 10.78 10.29 12.40 10.16 7.87 6.89 47.69%
DY 5.33 4.22 1.65 1.78 3.57 0.00 2.17 82.14%
P/NAPS 0.66 0.52 0.57 0.54 0.84 0.57 0.46 27.23%

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