[CEPAT] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 1.93%
YoY- 105.82%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 284,354 403,842 263,954 191,936 210,136 276,060 258,820 1.57%
PBT 22,808 78,702 41,360 10,500 10,652 28,408 47,070 -11.36%
Tax -8,630 -13,548 -8,404 -3,146 -4,068 -7,460 -11,256 -4.32%
NP 14,178 65,154 32,956 7,354 6,584 20,948 35,814 -14.30%
-
NP to SH 13,760 62,084 30,164 7,328 6,278 19,382 31,802 -13.02%
-
Tax Rate 37.84% 17.21% 20.32% 29.96% 38.19% 26.26% 23.91% -
Total Cost 270,176 338,688 230,998 184,582 203,552 255,112 223,006 3.24%
-
Net Worth 389,298 395,477 342,953 342,953 346,043 349,132 485,078 -3.59%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 24,717 24,717 15,448 - 9,269 12,358 9,269 17.75%
Div Payout % 179.63% 39.81% 51.21% - 147.64% 63.76% 29.15% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 389,298 395,477 342,953 342,953 346,043 349,132 485,078 -3.59%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.99% 16.13% 12.49% 3.83% 3.13% 7.59% 13.84% -
ROE 3.53% 15.70% 8.80% 2.14% 1.81% 5.55% 6.56% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 92.03 130.71 85.43 62.12 68.01 89.35 83.77 1.57%
EPS 4.46 20.10 9.76 2.38 2.04 6.28 10.30 -13.01%
DPS 8.00 8.00 5.00 0.00 3.00 4.00 3.00 17.75%
NAPS 1.26 1.28 1.11 1.11 1.12 1.13 1.57 -3.59%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 89.29 126.82 82.89 60.27 65.99 86.69 81.28 1.57%
EPS 4.32 19.50 9.47 2.30 1.97 6.09 9.99 -13.03%
DPS 7.76 7.76 4.85 0.00 2.91 3.88 2.91 17.75%
NAPS 1.2225 1.2419 1.077 1.077 1.0867 1.0964 1.5233 -3.59%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.675 0.76 0.635 0.43 0.56 0.705 0.82 -
P/RPS 0.73 0.58 0.74 0.69 0.82 0.79 0.98 -4.78%
P/EPS 15.16 3.78 6.50 18.13 27.56 11.24 7.97 11.30%
EY 6.60 26.44 15.37 5.52 3.63 8.90 12.55 -10.15%
DY 11.85 10.53 7.87 0.00 5.36 5.67 3.66 21.61%
P/NAPS 0.54 0.59 0.57 0.39 0.50 0.62 0.52 0.63%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 08/08/23 25/07/22 11/08/21 22/07/20 24/07/19 25/07/18 09/08/17 -
Price 0.70 0.695 0.67 0.565 0.54 0.71 0.845 -
P/RPS 0.76 0.53 0.78 0.91 0.79 0.79 1.01 -4.62%
P/EPS 15.72 3.46 6.86 23.82 26.58 11.32 8.21 11.42%
EY 6.36 28.91 14.57 4.20 3.76 8.84 12.18 -10.25%
DY 11.43 11.51 7.46 0.00 5.56 5.63 3.55 21.50%
P/NAPS 0.56 0.54 0.60 0.51 0.48 0.63 0.54 0.60%

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