[CEPAT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.69%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 203,886 188,601 180,503 164,003 155,549 188,814 219,304 -4.73%
PBT 32,137 25,366 29,063 25,907 21,774 30,197 38,405 -11.19%
Tax -9,026 -7,792 -8,662 -7,893 -6,432 -8,191 -9,188 -1.17%
NP 23,111 17,574 20,401 18,014 15,342 22,006 29,217 -14.45%
-
NP to SH 22,258 16,973 19,691 17,421 14,803 21,296 28,088 -14.35%
-
Tax Rate 28.09% 30.72% 29.80% 30.47% 29.54% 27.13% 23.92% -
Total Cost 180,775 171,027 160,102 145,989 140,207 166,808 190,087 -3.29%
-
Net Worth 357,343 349,396 346,466 338,425 342,824 338,134 335,744 4.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,128 2,128 5,359 5,359 9,686 9,686 10,766 -66.03%
Div Payout % 9.56% 12.54% 27.22% 30.76% 65.44% 45.49% 38.33% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 357,343 349,396 346,466 338,425 342,824 338,134 335,744 4.24%
NOSH 211,446 211,755 211,260 212,846 215,612 215,372 215,220 -1.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.34% 9.32% 11.30% 10.98% 9.86% 11.65% 13.32% -
ROE 6.23% 4.86% 5.68% 5.15% 4.32% 6.30% 8.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 96.42 89.07 85.44 77.05 72.14 87.67 101.90 -3.61%
EPS 10.53 8.02 9.32 8.18 6.87 9.89 13.05 -13.31%
DPS 1.00 1.00 2.54 2.50 4.50 4.50 5.00 -65.76%
NAPS 1.69 1.65 1.64 1.59 1.59 1.57 1.56 5.47%
Adjusted Per Share Value based on latest NOSH - 212,846
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 64.03 59.23 56.68 51.50 48.85 59.29 68.87 -4.73%
EPS 6.99 5.33 6.18 5.47 4.65 6.69 8.82 -14.34%
DPS 0.67 0.67 1.68 1.68 3.04 3.04 3.38 -65.96%
NAPS 1.1221 1.0972 1.088 1.0627 1.0766 1.0618 1.0543 4.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.59 0.64 0.65 0.62 0.59 0.50 -
P/RPS 0.67 0.66 0.75 0.84 0.86 0.67 0.49 23.16%
P/EPS 6.17 7.36 6.87 7.94 9.03 5.97 3.83 37.38%
EY 16.19 13.59 14.56 12.59 11.07 16.76 26.10 -27.24%
DY 1.54 1.69 3.96 3.85 7.26 7.63 10.00 -71.23%
P/NAPS 0.38 0.36 0.39 0.41 0.39 0.38 0.32 12.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 27/04/09 -
Price 0.89 0.64 0.63 0.62 0.61 0.66 0.58 -
P/RPS 0.92 0.72 0.74 0.80 0.85 0.75 0.57 37.55%
P/EPS 8.45 7.98 6.76 7.58 8.88 6.67 4.44 53.51%
EY 11.83 12.52 14.79 13.20 11.25 14.98 22.50 -34.83%
DY 1.12 1.56 4.03 4.03 7.38 6.82 8.62 -74.31%
P/NAPS 0.53 0.39 0.38 0.39 0.38 0.42 0.37 27.04%

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