[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

CEPAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Annualized Quarter Result
Revenue	290,186	231,816	164,003	246,962	216,715	138,053	115,575	17.61%
YoY %	25.18%	41.35%	-33.59%	13.96%	56.98%	19.45%	-	-
Horiz. %	251.08%	200.58%	141.90%	213.68%	187.51%	119.45%	100.00%	-
PBT	62,200	35,277	25,907	53,205	50,957	23,005	20,950	21.14%
YoY %	76.32%	36.17%	-51.31%	4.41%	121.50%	9.81%	-	-
Horiz. %	296.90%	168.39%	123.66%	253.96%	243.23%	109.81%	100.00%	-
Tax	-15,771	-9,409	-7,893	-11,692	-11,527	-3,250	-5,879	18.99%
YoY %	-67.62%	-19.21%	32.49%	-1.43%	-254.68%	44.72%	-	-
Horiz. %	268.26%	160.04%	134.26%	198.88%	196.07%	55.28%	100.00%	-
NP	46,429	25,868	18,014	41,513	39,430	19,755	15,071	21.93%
YoY %	79.48%	43.60%	-56.61%	5.28%	99.60%	31.08%	-	-
Horiz. %	308.07%	171.64%	119.53%	275.45%	261.63%	131.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,916	24,883	17,421	39,903	38,138	19,755	15,071	20.74%
YoY %	76.49%	42.83%	-56.34%	4.63%	93.05%	31.08%	-	-
Horiz. %	291.39%	165.11%	115.59%	264.77%	253.06%	131.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.36%	26.67%	30.47%	21.98%	22.62%	14.13%	28.06%	-
YoY %	-4.91%	-12.47%	38.63%	-2.83%	60.08%	-49.64%	-	-
Horiz. %	90.38%	95.05%	108.59%	78.33%	80.61%	50.36%	100.00%	-
Total Cost	243,757	205,948	145,989	205,449	177,285	118,298	100,504	16.89%
YoY %	18.36%	41.07%	-28.94%	15.89%	49.86%	17.70%	-	-
Horiz. %	242.53%	204.92%	145.26%	204.42%	176.40%	117.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	590,937	363,625	347,592	333,888	299,483	273,597	254,413	16.01%
YoY %	62.51%	4.61%	4.10%	11.49%	9.46%	7.54%	-	-
Horiz. %	232.27%	142.93%	136.63%	131.24%	117.72%	107.54%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Dividend
Div	10,885	4,228	5,364	6,462	8,618	4,308	4,312	17.72%
YoY %	157.45%	-21.18%	-16.99%	-25.02%	100.05%	-0.09%	-	-
Horiz. %	252.44%	98.05%	124.40%	149.86%	199.86%	99.91%	100.00%	-
Div Payout %	24.79%	16.99%	30.79%	16.20%	22.60%	21.81%	28.61%	-
YoY %	45.91%	-44.82%	90.06%	-28.32%	3.62%	-23.77%	-	-
Horiz. %	86.65%	59.38%	107.62%	56.62%	78.99%	76.23%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Equity
Net Worth	590,937	363,625	347,592	333,888	299,483	273,597	254,413	16.01%
YoY %	62.51%	4.61%	4.10%	11.49%	9.46%	7.54%	-	-
Horiz. %	232.27%	142.93%	136.63%	131.24%	117.72%	107.54%	100.00%	-
NOSH	311,019	211,410	214,563	215,411	215,455	215,430	215,604	6.67%
YoY %	47.12%	-1.47%	-0.39%	-0.02%	0.01%	-0.08%	-	-
Horiz. %	144.25%	98.05%	99.52%	99.91%	99.93%	99.92%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	16.00%	11.16%	10.98%	16.81%	18.19%	14.31%	13.04%	-
YoY %	43.37%	1.64%	-34.68%	-7.59%	27.11%	9.74%	-	-
Horiz. %	122.70%	85.58%	84.20%	128.91%	139.49%	109.74%	100.00%	-
ROE	7.43%	6.84%	5.01%	11.95%	12.73%	7.22%	5.92%	-
YoY %	8.63%	36.53%	-58.08%	-6.13%	76.32%	21.96%	-	-
Horiz. %	125.51%	115.54%	84.63%	201.86%	215.03%	121.96%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Per Share
RPS	93.30	109.65	76.44	114.65	100.58	64.08	53.61	10.25%
YoY %	-14.91%	43.45%	-33.33%	13.99%	56.96%	19.53%	-	-
Horiz. %	174.03%	204.53%	142.59%	213.86%	187.61%	119.53%	100.00%	-
EPS	14.12	11.77	8.12	18.52	17.70	9.17	7.00	13.16%
YoY %	19.97%	44.95%	-56.16%	4.63%	93.02%	31.00%	-	-
Horiz. %	201.71%	168.14%	116.00%	264.57%	252.86%	131.00%	100.00%	-
DPS	3.50	2.00	2.50	3.00	4.00	2.00	2.00	10.36%
YoY %	75.00%	-20.00%	-16.67%	-25.00%	100.00%	0.00%	-	-
Horiz. %	175.00%	100.00%	125.00%	150.00%	200.00%	100.00%	100.00%	-
NAPS	1.90	1.72	1.62	1.55	1.39	1.27	1.18	8.75%
YoY %	10.47%	6.17%	4.52%	11.51%	9.45%	7.63%	-	-
Horiz. %	161.02%	145.76%	137.29%	131.36%	117.80%	107.63%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 215,204
RPS	91.13	72.80	51.50	77.55	68.05	43.35	36.29	17.61%
YoY %	25.18%	41.36%	-33.59%	13.96%	56.98%	19.45%	-	-
Horiz. %	251.12%	200.61%	141.91%	213.70%	187.52%	119.45%	100.00%	-
EPS	13.79	7.81	5.47	12.53	11.98	6.20	4.73	20.75%
YoY %	76.57%	42.78%	-56.34%	4.59%	93.23%	31.08%	-	-
Horiz. %	291.54%	165.12%	115.64%	264.90%	253.28%	131.08%	100.00%	-
DPS	3.42	1.33	1.68	2.03	2.71	1.35	1.35	17.80%
YoY %	157.14%	-20.83%	-17.24%	-25.09%	100.74%	0.00%	-	-
Horiz. %	253.33%	98.52%	124.44%	150.37%	200.74%	100.00%	100.00%	-
NAPS	1.8557	1.1419	1.0915	1.0485	0.9405	0.8592	0.7989	16.01%
YoY %	62.51%	4.62%	4.10%	11.48%	9.46%	7.55%	-	-
Horiz. %	232.28%	142.93%	136.63%	131.24%	117.72%	107.55%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	20.00%	5.88%	112.50%	-57.89%	-9.52%	8.25%	-	-
Horiz. %	111.34%	92.78%	87.63%	41.24%	97.94%	108.25%	100.00%	-
P/EPS	7.15	8.41	8.01	2.48	5.42	7.31	7.44	-0.69%
YoY %	-14.98%	4.99%	222.98%	-54.24%	-25.85%	-1.75%	-	-
Horiz. %	96.10%	113.04%	107.66%	33.33%	72.85%	98.25%	100.00%	-
EY	13.98	11.89	12.49	40.27	18.44	13.69	13.44	0.69%
YoY %	17.58%	-4.80%	-68.98%	118.38%	34.70%	1.86%	-	-
Horiz. %	104.02%	88.47%	92.93%	299.63%	137.20%	101.86%	100.00%	-
DY	3.47	2.02	3.85	6.52	4.17	2.99	3.85	-1.81%
YoY %	71.78%	-47.53%	-40.95%	56.35%	39.46%	-22.34%	-	-
Horiz. %	90.13%	52.47%	100.00%	169.35%	108.31%	77.66%	100.00%	-
P/NAPS	0.53	0.58	0.40	0.30	0.69	0.53	0.44	3.33%
YoY %	-8.62%	45.00%	33.33%	-56.52%	30.19%	20.45%	-	-
Horiz. %	120.45%	131.82%	90.91%	68.18%	156.82%	120.45%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	60.53%	-6.17%	88.37%	-53.26%	-30.83%	34.34%	-	-
Horiz. %	123.23%	76.77%	81.82%	43.43%	92.93%	134.34%	100.00%	-
P/EPS	8.07	7.05	7.64	2.65	5.25	9.27	7.58	1.11%
YoY %	14.47%	-7.72%	188.30%	-49.52%	-43.37%	22.30%	-	-
Horiz. %	106.46%	93.01%	100.79%	34.96%	69.26%	122.30%	100.00%	-
EY	12.39	14.18	13.10	37.80	19.03	10.79	13.19	-1.09%
YoY %	-12.62%	8.24%	-65.34%	98.63%	76.37%	-18.20%	-	-
Horiz. %	93.93%	107.51%	99.32%	286.58%	144.28%	81.80%	100.00%	-
DY	3.07	2.41	4.03	6.12	4.30	2.35	3.77	-3.55%
YoY %	27.39%	-40.20%	-34.15%	42.33%	82.98%	-37.67%	-	-
Horiz. %	81.43%	63.93%	106.90%	162.33%	114.06%	62.33%	100.00%	-
P/NAPS	0.60	0.48	0.38	0.32	0.67	0.67	0.45	5.20%
YoY %	25.00%	26.32%	18.75%	-52.24%	0.00%	48.89%	-	-
Horiz. %	133.33%	106.67%	84.44%	71.11%	148.89%	148.89%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos