[CEPAT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -32.92%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 263,954 191,936 210,136 276,060 258,820 180,336 192,816 5.36%
PBT 41,360 10,500 10,652 28,408 47,070 13,404 17,612 15.27%
Tax -8,404 -3,146 -4,068 -7,460 -11,256 -3,106 -4,056 12.89%
NP 32,956 7,354 6,584 20,948 35,814 10,298 13,556 15.94%
-
NP to SH 30,164 7,328 6,278 19,382 31,802 9,326 13,136 14.84%
-
Tax Rate 20.32% 29.96% 38.19% 26.26% 23.91% 23.17% 23.03% -
Total Cost 230,998 184,582 203,552 255,112 223,006 170,038 179,260 4.31%
-
Net Worth 342,953 342,953 346,043 349,132 485,078 457,271 457,271 -4.67%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 15,448 - 9,269 12,358 9,269 - - -
Div Payout % 51.21% - 147.64% 63.76% 29.15% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 342,953 342,953 346,043 349,132 485,078 457,271 457,271 -4.67%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.49% 3.83% 3.13% 7.59% 13.84% 5.71% 7.03% -
ROE 8.80% 2.14% 1.81% 5.55% 6.56% 2.04% 2.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 85.43 62.12 68.01 89.35 83.77 58.37 62.41 5.36%
EPS 9.76 2.38 2.04 6.28 10.30 3.02 4.26 14.80%
DPS 5.00 0.00 3.00 4.00 3.00 0.00 0.00 -
NAPS 1.11 1.11 1.12 1.13 1.57 1.48 1.48 -4.67%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 82.89 60.27 65.99 86.69 81.28 56.63 60.55 5.36%
EPS 9.47 2.30 1.97 6.09 9.99 2.93 4.13 14.81%
DPS 4.85 0.00 2.91 3.88 2.91 0.00 0.00 -
NAPS 1.077 1.077 1.0867 1.0964 1.5233 1.4359 1.4359 -4.67%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.635 0.43 0.56 0.705 0.82 0.67 0.79 -
P/RPS 0.74 0.69 0.82 0.79 0.98 1.15 1.27 -8.60%
P/EPS 6.50 18.13 27.56 11.24 7.97 22.20 18.58 -16.04%
EY 15.37 5.52 3.63 8.90 12.55 4.51 5.38 19.10%
DY 7.87 0.00 5.36 5.67 3.66 0.00 0.00 -
P/NAPS 0.57 0.39 0.50 0.62 0.52 0.45 0.53 1.21%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 11/08/21 22/07/20 24/07/19 25/07/18 09/08/17 27/07/16 29/07/15 -
Price 0.67 0.565 0.54 0.71 0.845 0.635 0.785 -
P/RPS 0.78 0.91 0.79 0.79 1.01 1.09 1.26 -7.67%
P/EPS 6.86 23.82 26.58 11.32 8.21 21.04 18.46 -15.19%
EY 14.57 4.20 3.76 8.84 12.18 4.75 5.42 17.89%
DY 7.46 0.00 5.56 5.63 3.55 0.00 0.00 -
P/NAPS 0.60 0.51 0.48 0.63 0.54 0.43 0.53 2.08%

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