[CEPAT] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -91.56%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 357,087 363,002 234,994 208,644 240,710 274,140 254,668 5.79%
PBT 50,782 66,481 22,963 7,068 9,585 40,439 30,722 8.73%
Tax -17,548 -12,629 -6,850 -4,366 -4,063 -9,349 -8,233 13.43%
NP 33,234 53,852 16,113 2,702 5,522 31,090 22,489 6.72%
-
NP to SH 31,556 50,612 15,516 439 5,199 27,636 21,145 6.89%
-
Tax Rate 34.56% 19.00% 29.83% 61.77% 42.39% 23.12% 26.80% -
Total Cost 323,853 309,150 218,881 205,942 235,188 243,050 232,179 5.70%
-
Net Worth 395,477 376,939 333,684 342,953 346,043 497,436 472,719 -2.92%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 24,717 7,724 - 4,634 4,634 6,179 4,634 32.16%
Div Payout % 78.33% 15.26% - 1,055.70% 89.14% 22.36% 21.92% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 395,477 376,939 333,684 342,953 346,043 497,436 472,719 -2.92%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.31% 14.84% 6.86% 1.30% 2.29% 11.34% 8.83% -
ROE 7.98% 13.43% 4.65% 0.13% 1.50% 5.56% 4.47% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 115.57 117.49 76.06 67.53 77.91 88.73 82.43 5.79%
EPS 10.21 16.38 5.02 0.14 1.68 8.94 6.84 6.90%
DPS 8.00 2.50 0.00 1.50 1.50 2.00 1.50 32.16%
NAPS 1.28 1.22 1.08 1.11 1.12 1.61 1.53 -2.92%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 112.13 113.99 73.79 65.52 75.59 86.09 79.97 5.79%
EPS 9.91 15.89 4.87 0.14 1.63 8.68 6.64 6.89%
DPS 7.76 2.43 0.00 1.46 1.46 1.94 1.46 32.08%
NAPS 1.2419 1.1837 1.0479 1.077 1.0867 1.5621 1.4845 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.73 0.68 0.695 0.72 0.565 0.805 0.865 -
P/RPS 0.63 0.58 0.91 1.07 0.73 0.91 1.05 -8.15%
P/EPS 7.15 4.15 13.84 506.73 33.58 9.00 12.64 -9.05%
EY 13.99 24.09 7.23 0.20 2.98 11.11 7.91 9.96%
DY 10.96 3.68 0.00 2.08 2.65 2.48 1.73 36.00%
P/NAPS 0.57 0.56 0.64 0.65 0.50 0.50 0.57 0.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 22/02/21 26/02/20 25/02/19 26/02/18 22/02/17 -
Price 0.70 0.935 0.69 0.535 0.60 0.83 0.87 -
P/RPS 0.61 0.80 0.91 0.79 0.77 0.94 1.06 -8.79%
P/EPS 6.85 5.71 13.74 376.53 35.66 9.28 12.71 -9.78%
EY 14.59 17.52 7.28 0.27 2.80 10.78 7.87 10.83%
DY 11.43 2.67 0.00 2.80 2.50 2.41 1.72 37.09%
P/NAPS 0.55 0.77 0.64 0.48 0.54 0.52 0.57 -0.59%

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