[CEPAT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.55%
YoY- -13.97%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 155,549 188,814 219,304 246,962 283,131 276,140 260,571 -29.08%
PBT 21,774 30,197 38,405 53,205 66,968 70,887 70,062 -54.08%
Tax -6,432 -8,191 -9,188 -11,692 -13,408 -14,537 -15,564 -44.48%
NP 15,342 22,006 29,217 41,513 53,560 56,350 54,498 -57.01%
-
NP to SH 14,803 21,296 28,088 39,903 51,523 54,071 52,366 -56.89%
-
Tax Rate 29.54% 27.13% 23.92% 21.98% 20.02% 20.51% 22.21% -
Total Cost 140,207 166,808 190,087 205,449 229,571 219,790 206,073 -22.62%
-
Net Worth 342,824 338,134 335,744 215,204 333,572 323,263 314,668 5.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,686 9,686 10,766 10,766 8,616 8,616 4,306 71.59%
Div Payout % 65.44% 45.49% 38.33% 26.98% 16.72% 15.94% 8.22% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 342,824 338,134 335,744 215,204 333,572 323,263 314,668 5.87%
NOSH 215,612 215,372 215,220 215,204 215,207 215,508 215,526 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.86% 11.65% 13.32% 16.81% 18.92% 20.41% 20.91% -
ROE 4.32% 6.30% 8.37% 18.54% 15.45% 16.73% 16.64% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.14 87.67 101.90 114.76 131.56 128.13 120.90 -29.10%
EPS 6.87 9.89 13.05 18.54 23.94 25.09 24.30 -56.89%
DPS 4.50 4.50 5.00 5.00 4.00 4.00 2.00 71.62%
NAPS 1.59 1.57 1.56 1.00 1.55 1.50 1.46 5.84%
Adjusted Per Share Value based on latest NOSH - 215,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.85 59.29 68.87 77.55 88.91 86.71 81.83 -29.07%
EPS 4.65 6.69 8.82 12.53 16.18 16.98 16.44 -56.87%
DPS 3.04 3.04 3.38 3.38 2.71 2.71 1.35 71.71%
NAPS 1.0766 1.0618 1.0543 0.6758 1.0475 1.0151 0.9881 5.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.59 0.50 0.46 0.59 0.83 0.83 -
P/RPS 0.86 0.67 0.49 0.40 0.45 0.65 0.69 15.79%
P/EPS 9.03 5.97 3.83 2.48 2.46 3.31 3.42 90.91%
EY 11.07 16.76 26.10 40.31 40.58 30.23 29.27 -47.67%
DY 7.26 7.63 10.00 10.87 6.78 4.82 2.41 108.44%
P/NAPS 0.39 0.38 0.32 0.46 0.38 0.55 0.57 -22.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 - -
Price 0.61 0.66 0.58 0.49 0.41 0.75 0.00 -
P/RPS 0.85 0.75 0.57 0.43 0.31 0.59 0.00 -
P/EPS 8.88 6.67 4.44 2.64 1.71 2.99 0.00 -
EY 11.25 14.98 22.50 37.84 58.39 33.45 0.00 -
DY 7.38 6.82 8.62 10.20 9.76 5.33 0.00 -
P/NAPS 0.38 0.42 0.37 0.49 0.26 0.50 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