[CEPAT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.2%
YoY- 115.13%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Revenue 283,131 276,140 260,571 247,348 219,064 195,669 174,060 51.56%
PBT 66,968 70,887 70,062 63,500 56,965 46,533 36,877 66.52%
Tax -13,408 -14,537 -15,564 -15,122 -14,540 -9,225 -6,676 81.49%
NP 53,560 56,350 54,498 48,378 42,425 37,308 30,201 63.18%
-
NP to SH 51,523 54,071 52,366 46,384 40,618 36,051 29,473 61.19%
-
Tax Rate 20.02% 20.51% 22.21% 23.81% 25.52% 19.82% 18.10% -
Total Cost 229,571 219,790 206,073 198,970 176,639 158,361 143,859 49.11%
-
Net Worth 333,572 323,263 314,668 215,310 292,884 0 279,803 16.21%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Div 8,616 8,616 4,306 4,306 - 4,306 4,306 80.92%
Div Payout % 16.72% 15.94% 8.22% 9.28% - 11.95% 14.61% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Net Worth 333,572 323,263 314,668 215,310 292,884 0 279,803 16.21%
NOSH 215,207 215,508 215,526 215,310 215,356 215,458 215,233 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
NP Margin 18.92% 20.41% 20.91% 19.56% 19.37% 19.07% 17.35% -
ROE 15.45% 16.73% 16.64% 21.54% 13.87% 0.00% 10.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 131.56 128.13 120.90 114.88 101.72 90.82 80.87 51.58%
EPS 23.94 25.09 24.30 21.54 18.86 16.73 13.69 61.24%
DPS 4.00 4.00 2.00 2.00 0.00 2.00 2.00 80.85%
NAPS 1.55 1.50 1.46 1.00 1.36 0.00 1.30 16.22%
Adjusted Per Share Value based on latest NOSH - 215,310
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
RPS 88.91 86.71 81.83 77.67 68.79 61.44 54.66 51.56%
EPS 16.18 16.98 16.44 14.57 12.76 11.32 9.26 61.12%
DPS 2.71 2.71 1.35 1.35 0.00 1.35 1.35 81.42%
NAPS 1.0475 1.0151 0.9881 0.6761 0.9197 0.00 0.8787 16.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 28/09/07 31/07/07 -
Price 0.59 0.83 0.83 0.96 0.93 0.81 0.87 -
P/RPS 0.45 0.65 0.69 0.84 0.91 0.89 1.08 -52.68%
P/EPS 2.46 3.31 3.42 4.46 4.93 4.84 6.35 -55.54%
EY 40.58 30.23 29.27 22.44 20.28 20.66 15.74 124.69%
DY 6.78 4.82 2.41 2.08 0.00 2.47 2.30 151.95%
P/NAPS 0.38 0.55 0.57 0.96 0.68 0.00 0.67 -38.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 CAGR
Date 28/10/08 29/07/08 - - - - - -
Price 0.41 0.75 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.71 2.99 0.00 0.00 0.00 0.00 0.00 -
EY 58.39 33.45 0.00 0.00 0.00 0.00 0.00 -
DY 9.76 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.50 0.00 0.00 0.00 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