[CEPAT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.9%
YoY- 228.52%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Revenue 246,962 283,131 276,140 260,571 247,348 219,064 195,669 20.38%
PBT 53,205 66,968 70,887 70,062 63,500 56,965 46,533 11.26%
Tax -11,692 -13,408 -14,537 -15,564 -15,122 -14,540 -9,225 20.78%
NP 41,513 53,560 56,350 54,498 48,378 42,425 37,308 8.88%
-
NP to SH 39,903 51,523 54,071 52,366 46,384 40,618 36,051 8.42%
-
Tax Rate 21.98% 20.02% 20.51% 22.21% 23.81% 25.52% 19.82% -
Total Cost 205,449 229,571 219,790 206,073 198,970 176,639 158,361 23.05%
-
Net Worth 215,204 333,572 323,263 314,668 215,310 292,884 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Div 10,766 8,616 8,616 4,306 4,306 - 4,306 107.57%
Div Payout % 26.98% 16.72% 15.94% 8.22% 9.28% - 11.95% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Net Worth 215,204 333,572 323,263 314,668 215,310 292,884 0 -
NOSH 215,204 215,207 215,508 215,526 215,310 215,356 215,458 -0.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
NP Margin 16.81% 18.92% 20.41% 20.91% 19.56% 19.37% 19.07% -
ROE 18.54% 15.45% 16.73% 16.64% 21.54% 13.87% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 114.76 131.56 128.13 120.90 114.88 101.72 90.82 20.49%
EPS 18.54 23.94 25.09 24.30 21.54 18.86 16.73 8.53%
DPS 5.00 4.00 4.00 2.00 2.00 0.00 2.00 107.55%
NAPS 1.00 1.55 1.50 1.46 1.00 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,526
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
RPS 77.55 88.91 86.71 81.83 77.67 68.79 61.44 20.39%
EPS 12.53 16.18 16.98 16.44 14.57 12.76 11.32 8.42%
DPS 3.38 2.71 2.71 1.35 1.35 0.00 1.35 107.80%
NAPS 0.6758 1.0475 1.0151 0.9881 0.6761 0.9197 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 28/09/07 -
Price 0.46 0.59 0.83 0.83 0.96 0.93 0.81 -
P/RPS 0.40 0.45 0.65 0.69 0.84 0.91 0.89 -47.13%
P/EPS 2.48 2.46 3.31 3.42 4.46 4.93 4.84 -41.30%
EY 40.31 40.58 30.23 29.27 22.44 20.28 20.66 70.34%
DY 10.87 6.78 4.82 2.41 2.08 0.00 2.47 225.73%
P/NAPS 0.46 0.38 0.55 0.57 0.96 0.68 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 30/09/07 CAGR
Date 25/02/09 28/10/08 29/07/08 - - - - -
Price 0.49 0.41 0.75 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.31 0.59 0.00 0.00 0.00 0.00 -
P/EPS 2.64 1.71 2.99 0.00 0.00 0.00 0.00 -
EY 37.84 58.39 33.45 0.00 0.00 0.00 0.00 -
DY 10.20 9.76 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.26 0.50 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