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

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.51%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 174,060 159,642 145,905 129,424 119,324 119,269 117,353 48.32%
PBT 36,877 31,687 25,772 21,383 18,866 17,907 20,987 75.71%
Tax -6,676 -5,653 -4,211 -5,443 -4,946 -4,553 -5,712 16.87%
NP 30,201 26,034 21,561 15,940 13,920 13,354 15,275 97.71%
-
NP to SH 29,473 25,746 21,561 15,940 13,920 13,354 15,275 92.94%
-
Tax Rate 18.10% 17.84% 16.34% 25.45% 26.22% 25.43% 27.22% -
Total Cost 143,859 133,608 124,344 113,484 105,404 105,915 102,078 40.93%
-
Net Worth 279,803 0 273,452 0 266,705 260,288 256,083 9.26%
Dividend
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Div 4,306 4,306 4,306 - - 4,315 4,315 -0.20%
Div Payout % 14.61% 16.73% 19.97% - - 32.32% 28.25% -
Equity
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 279,803 0 273,452 0 266,705 260,288 256,083 9.26%
NOSH 215,233 215,399 215,316 215,107 215,085 215,114 215,196 0.01%
Ratio Analysis
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 17.35% 16.31% 14.78% 12.32% 11.67% 11.20% 13.02% -
ROE 10.53% 0.00% 7.88% 0.00% 5.22% 5.13% 5.96% -
Per Share
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 80.87 74.11 67.76 60.17 55.48 55.44 54.53 48.30%
EPS 13.69 11.95 10.01 7.41 6.47 6.21 7.10 92.81%
DPS 2.00 2.00 2.00 0.00 0.00 2.00 2.00 0.00%
NAPS 1.30 0.00 1.27 0.00 1.24 1.21 1.19 9.24%
Adjusted Per Share Value based on latest NOSH - 215,107
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 54.66 50.13 45.82 40.64 37.47 37.45 36.85 48.33%
EPS 9.26 8.08 6.77 5.01 4.37 4.19 4.80 92.91%
DPS 1.35 1.35 1.35 0.00 0.00 1.36 1.36 -0.73%
NAPS 0.8787 0.00 0.8587 0.00 0.8375 0.8174 0.8042 9.26%
Price Multiplier on Financial Quarter End Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 -
Price 0.87 0.85 0.67 0.60 0.58 0.55 0.55 -
P/RPS 1.08 1.15 0.99 1.00 1.05 0.99 1.01 6.93%
P/EPS 6.35 7.11 6.69 8.10 8.96 8.86 7.75 -18.06%
EY 15.74 14.06 14.95 12.35 11.16 11.29 12.91 21.92%
DY 2.30 2.35 2.99 0.00 0.00 3.64 3.64 -36.81%
P/NAPS 0.67 0.00 0.53 0.00 0.47 0.45 0.46 45.65%
Price Multiplier on Announcement Date
31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 CAGR
Date - - - - 07/03/07 14/12/06 21/09/06 -
Price 0.00 0.00 0.00 0.00 0.56 0.56 0.55 -
P/RPS 0.00 0.00 0.00 0.00 1.01 1.01 1.01 -
P/EPS 0.00 0.00 0.00 0.00 8.65 9.02 7.75 -
EY 0.00 0.00 0.00 0.00 11.56 11.09 12.91 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 3.64 -
P/NAPS 0.00 0.00 0.00 0.00 0.45 0.46 0.46 -

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