[CEPAT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.71%
YoY- 42.92%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 188,814 219,304 246,962 283,131 276,140 260,571 247,348 -16.48%
PBT 30,197 38,405 53,205 66,968 70,887 70,062 63,500 -39.10%
Tax -8,191 -9,188 -11,692 -13,408 -14,537 -15,564 -15,122 -33.57%
NP 22,006 29,217 41,513 53,560 56,350 54,498 48,378 -40.88%
-
NP to SH 21,296 28,088 39,903 51,523 54,071 52,366 46,384 -40.51%
-
Tax Rate 27.13% 23.92% 21.98% 20.02% 20.51% 22.21% 23.81% -
Total Cost 166,808 190,087 205,449 229,571 219,790 206,073 198,970 -11.09%
-
Net Worth 338,134 335,744 215,204 333,572 323,263 314,668 215,310 35.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 9,686 10,766 10,766 8,616 8,616 4,306 4,306 71.76%
Div Payout % 45.49% 38.33% 26.98% 16.72% 15.94% 8.22% 9.28% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 338,134 335,744 215,204 333,572 323,263 314,668 215,310 35.14%
NOSH 215,372 215,220 215,204 215,207 215,508 215,526 215,310 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.65% 13.32% 16.81% 18.92% 20.41% 20.91% 19.56% -
ROE 6.30% 8.37% 18.54% 15.45% 16.73% 16.64% 21.54% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 87.67 101.90 114.76 131.56 128.13 120.90 114.88 -16.50%
EPS 9.89 13.05 18.54 23.94 25.09 24.30 21.54 -40.51%
DPS 4.50 5.00 5.00 4.00 4.00 2.00 2.00 71.79%
NAPS 1.57 1.56 1.00 1.55 1.50 1.46 1.00 35.11%
Adjusted Per Share Value based on latest NOSH - 215,207
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.29 68.87 77.55 88.91 86.71 81.83 77.67 -16.48%
EPS 6.69 8.82 12.53 16.18 16.98 16.44 14.57 -40.51%
DPS 3.04 3.38 3.38 2.71 2.71 1.35 1.35 71.88%
NAPS 1.0618 1.0543 0.6758 1.0475 1.0151 0.9881 0.6761 35.14%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.59 0.50 0.46 0.59 0.83 0.83 0.96 -
P/RPS 0.67 0.49 0.40 0.45 0.65 0.69 0.84 -14.00%
P/EPS 5.97 3.83 2.48 2.46 3.31 3.42 4.46 21.47%
EY 16.76 26.10 40.31 40.58 30.23 29.27 22.44 -17.69%
DY 7.63 10.00 10.87 6.78 4.82 2.41 2.08 138.04%
P/NAPS 0.38 0.32 0.46 0.38 0.55 0.57 0.96 -46.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 - - -
Price 0.66 0.58 0.49 0.41 0.75 0.00 0.00 -
P/RPS 0.75 0.57 0.43 0.31 0.59 0.00 0.00 -
P/EPS 6.67 4.44 2.64 1.71 2.99 0.00 0.00 -
EY 14.98 22.50 37.84 58.39 33.45 0.00 0.00 -
DY 6.82 8.62 10.20 9.76 5.33 0.00 0.00 -
P/NAPS 0.42 0.37 0.49 0.26 0.50 0.00 0.00 -

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