[CEPAT] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.81%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
Revenue 290,186 231,816 164,003 246,962 216,715 138,053 115,575 17.61%
PBT 62,200 35,277 25,907 53,205 50,957 23,005 20,950 21.14%
Tax -15,771 -9,409 -7,893 -11,692 -11,527 -3,250 -5,879 18.99%
NP 46,429 25,868 18,014 41,513 39,430 19,755 15,071 21.93%
-
NP to SH 43,916 24,883 17,421 39,903 38,138 19,755 15,071 20.74%
-
Tax Rate 25.36% 26.67% 30.47% 21.98% 22.62% 14.13% 28.06% -
Total Cost 243,757 205,948 145,989 205,449 177,285 118,298 100,504 16.89%
-
Net Worth 590,937 363,625 347,592 333,888 299,483 273,597 254,413 16.01%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
Div 10,885 4,228 5,364 6,462 8,618 4,308 4,312 17.72%
Div Payout % 24.79% 16.99% 30.79% 16.20% 22.60% 21.81% 28.61% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
Net Worth 590,937 363,625 347,592 333,888 299,483 273,597 254,413 16.01%
NOSH 311,019 211,410 214,563 215,411 215,455 215,430 215,604 6.67%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
NP Margin 16.00% 11.16% 10.98% 16.81% 18.19% 14.31% 13.04% -
ROE 7.43% 6.84% 5.01% 11.95% 12.73% 7.22% 5.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
RPS 93.30 109.65 76.44 114.65 100.58 64.08 53.61 10.25%
EPS 14.12 11.77 8.12 18.52 17.70 9.17 7.00 13.16%
DPS 3.50 2.00 2.50 3.00 4.00 2.00 2.00 10.36%
NAPS 1.90 1.72 1.62 1.55 1.39 1.27 1.18 8.75%
Adjusted Per Share Value based on latest NOSH - 215,204
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
RPS 91.13 72.80 51.50 77.55 68.05 43.35 36.29 17.61%
EPS 13.79 7.81 5.47 12.53 11.98 6.20 4.73 20.75%
DPS 3.42 1.33 1.68 2.03 2.71 1.35 1.35 17.80%
NAPS 1.8557 1.1419 1.0915 1.0485 0.9405 0.8592 0.7989 16.01%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/04/07 28/04/06 -
Price 1.01 0.99 0.65 0.46 0.96 0.67 0.52 -
P/RPS 1.08 0.90 0.85 0.40 0.95 1.05 0.97 1.91%
P/EPS 7.15 8.41 8.01 2.48 5.42 7.31 7.44 -0.69%
EY 13.98 11.89 12.49 40.27 18.44 13.69 13.44 0.69%
DY 3.47 2.02 3.85 6.52 4.17 2.99 3.85 -1.81%
P/NAPS 0.53 0.58 0.40 0.30 0.69 0.53 0.44 3.33%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 CAGR
Date 27/02/12 23/02/11 24/02/10 25/02/09 27/02/08 29/06/07 26/05/06 -
Price 1.14 0.83 0.62 0.49 0.93 0.85 0.53 -
P/RPS 1.22 0.76 0.81 0.43 0.92 1.33 0.99 3.75%
P/EPS 8.07 7.05 7.64 2.65 5.25 9.27 7.58 1.11%
EY 12.39 14.18 13.10 37.80 19.03 10.79 13.19 -1.09%
DY 3.07 2.41 4.03 6.12 4.30 2.35 3.77 -3.55%
P/NAPS 0.60 0.48 0.38 0.32 0.67 0.67 0.45 5.20%

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