[CEPAT] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.56%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 202,364 176,744 209,592 293,216 236,224 155,564 169,732 2.97%
PBT 27,696 -3,268 14,816 41,104 33,296 -1,392 16,536 8.96%
Tax -3,136 336 -4,288 -10,612 -10,416 532 -2,856 1.56%
NP 24,560 -2,932 10,528 30,492 22,880 -860 13,680 10.23%
-
NP to SH 22,428 -3,192 9,760 28,896 19,240 -1,620 13,208 9.21%
-
Tax Rate 11.32% - 28.94% 25.82% 31.28% - 17.27% -
Total Cost 177,804 179,676 199,064 262,724 213,344 156,424 156,052 2.19%
-
Net Worth 339,863 342,953 349,132 352,222 308,967 457,271 457,271 -4.82%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 30,896 - - 24,717 18,538 - - -
Div Payout % 137.76% - - 85.54% 96.35% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 339,863 342,953 349,132 352,222 308,967 457,271 457,271 -4.82%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.14% -1.66% 5.02% 10.40% 9.69% -0.55% 8.06% -
ROE 6.60% -0.93% 2.80% 8.20% 6.23% -0.35% 2.89% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 65.50 57.20 67.84 94.90 76.46 50.35 54.94 2.97%
EPS 7.24 -1.04 3.16 9.36 6.24 -0.52 4.28 9.14%
DPS 10.00 0.00 0.00 8.00 6.00 0.00 0.00 -
NAPS 1.10 1.11 1.13 1.14 1.00 1.48 1.48 -4.82%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 63.55 55.50 65.82 92.08 74.18 48.85 53.30 2.97%
EPS 7.04 -1.00 3.06 9.07 6.04 -0.51 4.15 9.19%
DPS 9.70 0.00 0.00 7.76 5.82 0.00 0.00 -
NAPS 1.0673 1.077 1.0964 1.1061 0.9702 1.4359 1.4359 -4.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.68 0.36 0.60 0.75 0.855 0.76 0.805 -
P/RPS 1.04 0.63 0.88 0.79 1.12 1.51 1.47 -5.59%
P/EPS 9.37 -34.85 18.99 8.02 13.73 -144.95 18.83 -10.97%
EY 10.68 -2.87 5.26 12.47 7.28 -0.69 5.31 12.33%
DY 14.71 0.00 0.00 10.67 7.02 0.00 0.00 -
P/NAPS 0.62 0.32 0.53 0.66 0.86 0.51 0.54 2.32%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 24/06/20 08/05/19 16/05/18 17/05/17 27/05/16 30/04/15 -
Price 0.67 0.45 0.60 0.75 0.84 0.68 0.79 -
P/RPS 1.02 0.79 0.88 0.79 1.10 1.35 1.44 -5.58%
P/EPS 9.23 -43.56 18.99 8.02 13.49 -129.69 18.48 -10.91%
EY 10.83 -2.30 5.26 12.47 7.41 -0.77 5.41 12.25%
DY 14.93 0.00 0.00 10.67 7.14 0.00 0.00 -
P/NAPS 0.61 0.41 0.53 0.66 0.84 0.46 0.53 2.36%

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