[CEPAT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.42%
YoY- -36.41%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 235,694 216,005 211,721 196,190 199,106 204,200 219,034 5.02%
PBT 38,244 30,712 27,774 23,496 25,601 29,628 33,104 10.12%
Tax -6,699 -4,860 -4,152 -6,089 -5,832 -6,882 -7,659 -8.56%
NP 31,545 25,852 23,622 17,407 19,769 22,746 25,445 15.44%
-
NP to SH 30,719 25,303 23,053 17,099 18,877 21,312 23,891 18.29%
-
Tax Rate 17.52% 15.82% 14.95% 25.92% 22.78% 23.23% 23.14% -
Total Cost 204,149 190,153 188,099 178,783 179,337 181,454 193,589 3.61%
-
Net Worth 308,991 309,717 439,282 410,441 408,482 403,670 418,509 -18.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,187 6,187 6,187 7,693 7,693 7,693 7,693 -13.55%
Div Payout % 20.14% 24.45% 26.84% 44.99% 40.75% 36.10% 32.20% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,991 309,717 439,282 410,441 408,482 403,670 418,509 -18.35%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.38% 11.97% 11.16% 8.87% 9.93% 11.14% 11.62% -
ROE 9.94% 8.17% 5.25% 4.17% 4.62% 5.28% 5.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 76.28 69.74 68.44 63.57 64.34 66.27 71.18 4.73%
EPS 9.94 8.17 7.45 5.54 6.10 6.92 7.76 17.99%
DPS 2.00 2.00 2.00 2.50 2.50 2.50 2.50 -13.85%
NAPS 1.00 1.00 1.42 1.33 1.32 1.31 1.36 -18.58%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.01 67.83 66.49 61.61 62.52 64.12 68.78 5.02%
EPS 9.65 7.95 7.24 5.37 5.93 6.69 7.50 18.35%
DPS 1.94 1.94 1.94 2.42 2.42 2.42 2.42 -13.73%
NAPS 0.9703 0.9726 1.3795 1.2889 1.2827 1.2676 1.3142 -18.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.03 1.03 0.935 0.90 0.93 0.89 0.94 -
P/RPS 1.35 1.48 1.37 1.42 1.45 1.34 1.32 1.51%
P/EPS 10.36 12.61 12.55 16.24 15.25 12.87 12.11 -9.90%
EY 9.65 7.93 7.97 6.16 6.56 7.77 8.26 10.95%
DY 1.94 1.94 2.14 2.78 2.69 2.81 2.66 -19.02%
P/NAPS 1.03 1.03 0.66 0.68 0.70 0.68 0.69 30.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 21/04/14 25/02/14 23/10/13 24/07/13 24/04/13 25/02/13 -
Price 1.02 1.06 0.94 0.905 0.945 0.89 0.89 -
P/RPS 1.34 1.52 1.37 1.42 1.47 1.34 1.25 4.75%
P/EPS 10.26 12.97 12.61 16.33 15.49 12.87 11.46 -7.12%
EY 9.75 7.71 7.93 6.12 6.46 7.77 8.72 7.74%
DY 1.96 1.89 2.13 2.76 2.65 2.81 2.81 -21.40%
P/NAPS 1.02 1.06 0.66 0.68 0.72 0.68 0.65 35.15%

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