[CEPAT] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -12.98%
YoY- 76.58%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 297,343 331,992 357,087 406,610 432,946 407,041 363,002 -12.48%
PBT 22,835 36,968 50,782 76,372 85,152 78,398 66,481 -51.05%
Tax -15,089 -16,776 -17,548 -15,588 -15,201 -14,684 -12,629 12.63%
NP 7,746 20,192 33,234 60,784 69,951 63,714 53,852 -72.64%
-
NP to SH 7,394 19,119 31,556 57,932 66,572 60,232 50,612 -72.35%
-
Tax Rate 66.08% 45.38% 34.56% 20.41% 17.85% 18.73% 19.00% -
Total Cost 289,597 311,800 323,853 345,826 362,995 343,327 309,150 -4.27%
-
Net Worth 389,298 398,567 395,477 398,567 395,477 392,388 376,939 2.18%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 12,358 12,358 24,717 12,358 12,358 12,358 7,724 36.91%
Div Payout % 167.14% 64.64% 78.33% 21.33% 18.56% 20.52% 15.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 389,298 398,567 395,477 398,567 395,477 392,388 376,939 2.18%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.61% 6.08% 9.31% 14.95% 16.16% 15.65% 14.84% -
ROE 1.90% 4.80% 7.98% 14.54% 16.83% 15.35% 13.43% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 96.24 107.45 115.57 131.60 140.13 131.74 117.49 -12.48%
EPS 2.39 6.19 10.21 18.75 21.55 19.49 16.38 -72.38%
DPS 4.00 4.00 8.00 4.00 4.00 4.00 2.50 36.91%
NAPS 1.26 1.29 1.28 1.29 1.28 1.27 1.22 2.18%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 93.37 104.25 112.13 127.69 135.96 127.82 113.99 -12.48%
EPS 2.32 6.00 9.91 18.19 20.91 18.91 15.89 -72.37%
DPS 3.88 3.88 7.76 3.88 3.88 3.88 2.43 36.72%
NAPS 1.2225 1.2516 1.2419 1.2516 1.2419 1.2322 1.1837 2.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.675 0.72 0.73 0.615 0.76 1.00 0.68 -
P/RPS 0.70 0.67 0.63 0.47 0.54 0.76 0.58 13.39%
P/EPS 28.21 11.64 7.15 3.28 3.53 5.13 4.15 260.10%
EY 3.55 8.59 13.99 30.49 28.35 19.49 24.09 -72.19%
DY 5.93 5.56 10.96 6.50 5.26 4.00 3.68 37.56%
P/NAPS 0.54 0.56 0.57 0.48 0.59 0.79 0.56 -2.40%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 08/08/23 23/05/23 24/02/23 16/11/22 25/07/22 11/05/22 24/02/22 -
Price 0.70 0.66 0.70 0.73 0.69 1.07 0.935 -
P/RPS 0.73 0.61 0.61 0.55 0.49 0.81 0.80 -5.93%
P/EPS 29.25 10.67 6.85 3.89 3.20 5.49 5.71 198.05%
EY 3.42 9.38 14.59 25.69 31.23 18.22 17.52 -66.44%
DY 5.71 6.06 11.43 5.48 5.80 3.74 2.67 66.22%
P/NAPS 0.56 0.51 0.55 0.57 0.54 0.84 0.77 -19.17%

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