[CEPAT] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 59.13%
YoY- -3.51%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 254,668 228,879 243,912 211,721 219,034 290,186 231,816 1.57%
PBT 30,722 17,831 27,095 27,774 33,104 62,200 35,277 -2.27%
Tax -8,233 -6,078 -5,624 -4,152 -7,659 -15,771 -9,409 -2.19%
NP 22,489 11,753 21,471 23,622 25,445 46,429 25,868 -2.30%
-
NP to SH 21,145 9,816 20,559 23,053 23,891 43,916 24,883 -2.67%
-
Tax Rate 26.80% 34.09% 20.76% 14.95% 23.14% 25.36% 26.67% -
Total Cost 232,179 217,126 222,441 188,099 193,589 243,757 205,948 2.01%
-
Net Worth 472,719 457,271 454,278 438,816 421,440 590,937 363,625 4.46%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,634 4,634 6,180 6,180 7,747 10,885 4,228 1.53%
Div Payout % 21.92% 47.21% 30.06% 26.81% 32.43% 24.79% 16.99% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 472,719 457,271 454,278 438,816 421,440 590,937 363,625 4.46%
NOSH 318,446 318,446 309,033 309,025 309,882 311,019 211,410 7.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.83% 5.14% 8.80% 11.16% 11.62% 16.00% 11.16% -
ROE 4.47% 2.15% 4.53% 5.25% 5.67% 7.43% 6.84% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 82.43 74.08 78.93 68.51 70.68 93.30 109.65 -4.64%
EPS 6.84 3.18 6.65 7.46 7.73 14.12 11.77 -8.64%
DPS 1.50 1.50 2.00 2.00 2.50 3.50 2.00 -4.67%
NAPS 1.53 1.48 1.47 1.42 1.36 1.90 1.72 -1.93%
Adjusted Per Share Value based on latest NOSH - 309,354
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 79.97 71.87 76.59 66.49 68.78 91.13 72.80 1.57%
EPS 6.64 3.08 6.46 7.24 7.50 13.79 7.81 -2.66%
DPS 1.46 1.46 1.94 1.94 2.43 3.42 1.33 1.56%
NAPS 1.4845 1.4359 1.4265 1.378 1.3234 1.8557 1.1419 4.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.865 0.73 0.815 0.935 0.94 1.01 0.99 -
P/RPS 1.05 0.99 1.03 1.36 1.33 1.08 0.90 2.60%
P/EPS 12.64 22.98 12.25 12.53 12.19 7.15 8.41 7.01%
EY 7.91 4.35 8.16 7.98 8.20 13.98 11.89 -6.56%
DY 1.73 2.05 2.45 2.14 2.66 3.47 2.02 -2.54%
P/NAPS 0.57 0.49 0.55 0.66 0.69 0.53 0.58 -0.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 16/02/15 25/02/14 25/02/13 27/02/12 23/02/11 -
Price 0.87 0.75 0.825 0.94 0.89 1.14 0.83 -
P/RPS 1.06 1.01 1.05 1.37 1.26 1.22 0.76 5.69%
P/EPS 12.71 23.61 12.40 12.60 11.54 8.07 7.05 10.31%
EY 7.87 4.24 8.06 7.94 8.66 12.39 14.18 -9.33%
DY 1.72 2.00 2.42 2.13 2.81 3.07 2.41 -5.46%
P/NAPS 0.57 0.51 0.56 0.66 0.65 0.60 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