[CEPAT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.89%
YoY- 58.53%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 260,272 225,666 226,592 232,452 199,026 229,485 291,809 -1.88%
PBT 44,720 28,104 19,069 31,381 20,074 32,885 64,840 -5.99%
Tax -10,697 -6,982 -4,865 -7,657 -5,332 -7,425 -16,006 -6.49%
NP 34,022 21,121 14,204 23,724 14,742 25,460 48,833 -5.84%
-
NP to SH 30,454 20,081 13,586 22,965 14,486 23,542 46,244 -6.71%
-
Tax Rate 23.92% 24.84% 25.51% 24.40% 26.56% 22.58% 24.69% -
Total Cost 226,249 204,545 212,388 208,728 184,284 204,025 242,976 -1.18%
-
Net Worth 491,257 466,540 457,271 308,837 410,926 404,746 387,985 4.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 6,179 - - - - - - -
Div Payout % 20.29% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 491,257 466,540 457,271 308,837 410,926 404,746 387,985 4.00%
NOSH 318,446 318,446 318,446 308,837 318,446 318,446 0 -
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.07% 9.36% 6.27% 10.21% 7.41% 11.09% 16.73% -
ROE 6.20% 4.30% 2.97% 7.44% 3.53% 5.82% 11.92% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 84.24 73.04 73.34 75.27 64.42 74.28 140.65 -8.18%
EPS 9.85 6.51 4.40 7.43 4.69 7.61 22.16 -12.62%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.51 1.48 1.00 1.33 1.31 1.87 -2.66%
Adjusted Per Share Value based on latest NOSH - 310,410
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 81.73 70.86 71.16 73.00 62.50 72.06 91.64 -1.88%
EPS 9.56 6.31 4.27 7.21 4.55 7.39 14.52 -6.72%
DPS 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5427 1.4651 1.4359 0.9698 1.2904 1.271 1.2184 4.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.91 0.70 0.78 0.955 0.90 0.98 0.87 -
P/RPS 1.08 0.96 1.06 1.27 1.40 1.32 0.62 9.68%
P/EPS 9.23 10.77 17.74 12.84 19.19 12.86 3.90 15.42%
EY 10.83 9.29 5.64 7.79 5.21 7.78 25.62 -13.35%
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.53 0.96 0.68 0.75 0.47 3.26%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 01/11/17 20/10/16 19/11/15 29/10/14 23/10/13 25/10/12 25/10/11 -
Price 0.91 0.69 0.775 0.93 0.905 0.98 0.89 -
P/RPS 1.08 0.94 1.06 1.24 1.40 1.32 0.63 9.39%
P/EPS 9.23 10.62 17.62 12.51 19.30 12.86 3.99 14.98%
EY 10.83 9.42 5.67 8.00 5.18 7.78 25.04 -13.02%
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.52 0.93 0.68 0.75 0.48 2.90%

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