[CEPAT] QoQ TTM Result on 31-Jul-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 14.48%
YoY- 92.95%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Revenue 247,348 219,064 195,669 174,060 159,642 145,905 129,424 136.23%
PBT 63,500 56,965 46,533 36,877 31,687 25,772 21,383 324.04%
Tax -15,122 -14,540 -9,225 -6,676 -5,653 -4,211 -5,443 288.15%
NP 48,378 42,425 37,308 30,201 26,034 21,561 15,940 336.47%
-
NP to SH 46,384 40,618 36,051 29,473 25,746 21,561 15,940 312.75%
-
Tax Rate 23.81% 25.52% 19.82% 18.10% 17.84% 16.34% 25.45% -
Total Cost 198,970 176,639 158,361 143,859 133,608 124,344 113,484 110.69%
-
Net Worth 215,310 292,884 0 279,803 0 273,452 0 -
Dividend
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Div 4,306 - 4,306 4,306 4,306 4,306 - -
Div Payout % 9.28% - 11.95% 14.61% 16.73% 19.97% - -
Equity
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Net Worth 215,310 292,884 0 279,803 0 273,452 0 -
NOSH 215,310 215,356 215,458 215,233 215,399 215,316 215,107 0.12%
Ratio Analysis
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
NP Margin 19.56% 19.37% 19.07% 17.35% 16.31% 14.78% 12.32% -
ROE 21.54% 13.87% 0.00% 10.53% 0.00% 7.88% 0.00% -
Per Share
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
RPS 114.88 101.72 90.82 80.87 74.11 67.76 60.17 135.93%
EPS 21.54 18.86 16.73 13.69 11.95 10.01 7.41 312.18%
DPS 2.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.00 1.36 0.00 1.30 0.00 1.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,233
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
RPS 77.67 68.79 61.44 54.66 50.13 45.82 40.64 136.24%
EPS 14.57 12.76 11.32 9.26 8.08 6.77 5.01 312.43%
DPS 1.35 0.00 1.35 1.35 1.35 1.35 0.00 -
NAPS 0.6761 0.9197 0.00 0.8787 0.00 0.8587 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Date 31/12/07 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 -
Price 0.96 0.93 0.81 0.87 0.85 0.67 0.60 -
P/RPS 0.84 0.91 0.89 1.08 1.15 0.99 1.00 -20.65%
P/EPS 4.46 4.93 4.84 6.35 7.11 6.69 8.10 -54.70%
EY 22.44 20.28 20.66 15.74 14.06 14.95 12.35 120.92%
DY 2.08 0.00 2.47 2.30 2.35 2.99 0.00 -
P/NAPS 0.96 0.68 0.00 0.67 0.00 0.53 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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