[CEPAT] YoY Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -14.21%
YoY- 484.15%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 246,962 216,715 138,053 115,575 127,252 127,158 105,984 16.06%
PBT 53,205 50,957 23,005 20,950 9,450 14,261 16,529 22.86%
Tax -11,692 -11,527 -3,250 -5,879 -6,870 -4,571 -5,188 15.38%
NP 41,513 39,430 19,755 15,071 2,580 9,690 11,341 25.68%
-
NP to SH 39,903 38,138 19,755 15,071 2,580 9,690 11,341 24.80%
-
Tax Rate 21.98% 22.62% 14.13% 28.06% 72.70% 32.05% 31.39% -
Total Cost 205,449 177,285 118,298 100,504 124,672 117,468 94,643 14.62%
-
Net Worth 333,888 299,483 273,597 254,413 148,349 139,816 122,933 19.24%
Dividend
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 6,462 8,618 4,308 4,312 - - - -
Div Payout % 16.20% 22.60% 21.81% 28.61% - - - -
Equity
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 333,888 299,483 273,597 254,413 148,349 139,816 122,933 19.24%
NOSH 215,411 215,455 215,430 215,604 214,999 205,612 201,529 1.18%
Ratio Analysis
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 16.81% 18.19% 14.31% 13.04% 2.03% 7.62% 10.70% -
ROE 11.95% 12.73% 7.22% 5.92% 1.74% 6.93% 9.23% -
Per Share
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 114.65 100.58 64.08 53.61 59.19 61.84 52.59 14.71%
EPS 18.52 17.70 9.17 7.00 1.20 4.71 5.62 23.37%
DPS 3.00 4.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.55 1.39 1.27 1.18 0.69 0.68 0.61 17.85%
Adjusted Per Share Value based on latest NOSH - 215,326
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 77.55 68.05 43.35 36.29 39.96 39.93 33.28 16.07%
EPS 12.53 11.98 6.20 4.73 0.81 3.04 3.56 24.81%
DPS 2.03 2.71 1.35 1.35 0.00 0.00 0.00 -
NAPS 1.0485 0.9405 0.8592 0.7989 0.4659 0.4391 0.386 19.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 31/12/08 31/12/07 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.46 0.96 0.67 0.52 0.57 1.41 0.40 -
P/RPS 0.40 0.95 1.05 0.97 0.96 2.28 0.76 -10.69%
P/EPS 2.48 5.42 7.31 7.44 47.50 29.92 7.11 -16.93%
EY 40.27 18.44 13.69 13.44 2.11 3.34 14.07 20.35%
DY 6.52 4.17 2.99 3.85 0.00 0.00 0.00 -
P/NAPS 0.30 0.69 0.53 0.44 0.83 2.07 0.66 -12.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 25/02/09 27/02/08 29/06/07 26/05/06 30/06/05 21/06/04 27/06/03 -
Price 0.49 0.93 0.85 0.53 0.53 0.83 0.44 -
P/RPS 0.43 0.92 1.33 0.99 0.90 1.34 0.84 -11.12%
P/EPS 2.65 5.25 9.27 7.58 44.17 17.61 7.82 -17.35%
EY 37.80 19.03 10.79 13.19 2.26 5.68 12.79 21.03%
DY 6.12 4.30 2.35 3.77 0.00 0.00 0.00 -
P/NAPS 0.32 0.67 0.67 0.45 0.77 1.22 0.72 -13.31%

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