[CEPAT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 43.82%
YoY- -68.85%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Revenue 229,468 279,666 197,742 148,546 264,842 228,088 166,822 6.57%
PBT 33,112 60,530 22,732 23,814 69,830 59,852 34,766 -0.96%
Tax -8,166 -14,598 -6,066 -6,268 -13,270 -15,586 -8,396 -0.55%
NP 24,946 45,932 16,666 17,546 56,560 44,266 26,370 -1.10%
-
NP to SH 23,364 43,414 15,942 16,838 54,052 42,286 25,794 -1.95%
-
Tax Rate 24.66% 24.12% 26.68% 26.32% 19.00% 26.04% 24.15% -
Total Cost 204,522 233,734 181,076 131,000 208,282 183,822 140,452 7.79%
-
Net Worth 398,567 378,878 348,863 338,051 323,277 293,113 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Div - - 4,228 6,459 8,620 - - -
Div Payout % - - 26.53% 38.36% 15.95% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Net Worth 398,567 378,878 348,863 338,051 323,277 293,113 0 -
NOSH 318,446 209,324 211,432 215,319 215,518 215,524 215,308 8.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
NP Margin 10.87% 16.42% 8.43% 11.81% 21.36% 19.41% 15.81% -
ROE 5.86% 11.46% 4.57% 4.98% 16.72% 14.43% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
RPS 74.27 133.60 93.52 68.99 122.89 105.83 77.48 -0.84%
EPS 7.56 20.74 7.54 7.82 25.08 19.62 11.98 -8.78%
DPS 0.00 0.00 2.00 3.00 4.00 0.00 0.00 -
NAPS 1.29 1.81 1.65 1.57 1.50 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,372
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
RPS 72.06 87.82 62.10 46.65 83.17 71.63 52.39 6.57%
EPS 7.34 13.63 5.01 5.29 16.97 13.28 8.10 -1.94%
DPS 0.00 0.00 1.33 2.03 2.71 0.00 0.00 -
NAPS 1.2516 1.1898 1.0955 1.0616 1.0152 0.9205 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 29/06/07 -
Price 1.02 0.95 0.59 0.59 0.83 0.93 0.85 -
P/RPS 1.37 0.71 0.63 0.86 0.68 0.88 1.10 4.48%
P/EPS 13.49 4.58 7.82 7.54 3.31 4.74 7.10 13.68%
EY 7.41 21.83 12.78 13.25 30.22 21.10 14.09 -12.04%
DY 0.00 0.00 3.39 5.08 4.82 0.00 0.00 -
P/NAPS 0.79 0.52 0.36 0.38 0.55 0.68 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 CAGR
Date 25/07/12 03/08/11 28/07/10 21/08/09 29/07/08 28/11/07 - -
Price 1.06 1.01 0.64 0.66 0.75 0.92 0.00 -
P/RPS 1.43 0.76 0.68 0.96 0.61 0.87 0.00 -
P/EPS 14.02 4.87 8.49 8.44 2.99 4.69 0.00 -
EY 7.13 20.53 11.78 11.85 33.44 21.33 0.00 -
DY 0.00 0.00 3.13 4.55 5.33 0.00 0.00 -
P/NAPS 0.82 0.56 0.39 0.42 0.50 0.68 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