[CEPAT] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- -81.19%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 363,002 234,994 208,644 240,710 274,140 254,668 228,879 7.98%
PBT 66,481 22,963 7,068 9,585 40,439 30,722 17,831 24.49%
Tax -12,629 -6,850 -4,366 -4,063 -9,349 -8,233 -6,078 12.95%
NP 53,852 16,113 2,702 5,522 31,090 22,489 11,753 28.84%
-
NP to SH 50,612 15,516 439 5,199 27,636 21,145 9,816 31.40%
-
Tax Rate 19.00% 29.83% 61.77% 42.39% 23.12% 26.80% 34.09% -
Total Cost 309,150 218,881 205,942 235,188 243,050 232,179 217,126 6.06%
-
Net Worth 376,939 333,684 342,953 346,043 497,436 472,719 457,271 -3.16%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 7,724 - 4,634 4,634 6,179 4,634 4,634 8.87%
Div Payout % 15.26% - 1,055.70% 89.14% 22.36% 21.92% 47.21% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 376,939 333,684 342,953 346,043 497,436 472,719 457,271 -3.16%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 14.84% 6.86% 1.30% 2.29% 11.34% 8.83% 5.14% -
ROE 13.43% 4.65% 0.13% 1.50% 5.56% 4.47% 2.15% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 117.49 76.06 67.53 77.91 88.73 82.43 74.08 7.98%
EPS 16.38 5.02 0.14 1.68 8.94 6.84 3.18 31.38%
DPS 2.50 0.00 1.50 1.50 2.00 1.50 1.50 8.87%
NAPS 1.22 1.08 1.11 1.12 1.61 1.53 1.48 -3.16%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 113.99 73.79 65.52 75.59 86.09 79.97 71.87 7.98%
EPS 15.89 4.87 0.14 1.63 8.68 6.64 3.08 31.41%
DPS 2.43 0.00 1.46 1.46 1.94 1.46 1.46 8.85%
NAPS 1.1837 1.0479 1.077 1.0867 1.5621 1.4845 1.4359 -3.16%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.68 0.695 0.72 0.565 0.805 0.865 0.73 -
P/RPS 0.58 0.91 1.07 0.73 0.91 1.05 0.99 -8.51%
P/EPS 4.15 13.84 506.73 33.58 9.00 12.64 22.98 -24.79%
EY 24.09 7.23 0.20 2.98 11.11 7.91 4.35 32.97%
DY 3.68 0.00 2.08 2.65 2.48 1.73 2.05 10.23%
P/NAPS 0.56 0.64 0.65 0.50 0.50 0.57 0.49 2.24%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 22/02/21 26/02/20 25/02/19 26/02/18 22/02/17 26/02/16 -
Price 0.935 0.69 0.535 0.60 0.83 0.87 0.75 -
P/RPS 0.80 0.91 0.79 0.77 0.94 1.06 1.01 -3.80%
P/EPS 5.71 13.74 376.53 35.66 9.28 12.71 23.61 -21.05%
EY 17.52 7.28 0.27 2.80 10.78 7.87 4.24 26.64%
DY 2.67 0.00 2.80 2.50 2.41 1.72 2.00 4.92%
P/NAPS 0.77 0.64 0.48 0.54 0.52 0.57 0.51 7.10%

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