[CEPAT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 28.65%
YoY- -67.61%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 201,921 131,977 95,968 105,068 138,030 129,410 90,168 14.37%
PBT 39,351 20,680 5,250 5,326 14,204 23,535 6,702 34.29%
Tax -6,774 -4,202 -1,573 -2,034 -3,730 -5,628 -1,553 27.80%
NP 32,577 16,478 3,677 3,292 10,474 17,907 5,149 35.97%
-
NP to SH 31,042 15,082 3,664 3,139 9,691 15,901 4,663 37.13%
-
Tax Rate 17.21% 20.32% 29.96% 38.19% 26.26% 23.91% 23.17% -
Total Cost 169,344 115,499 92,291 101,776 127,556 111,503 85,019 12.16%
-
Net Worth 395,477 342,953 342,953 346,043 349,132 485,078 457,271 -2.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 12,358 7,724 - 4,634 6,179 4,634 - -
Div Payout % 39.81% 51.21% - 147.64% 63.76% 29.15% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 395,477 342,953 342,953 346,043 349,132 485,078 457,271 -2.38%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.13% 12.49% 3.83% 3.13% 7.59% 13.84% 5.71% -
ROE 7.85% 4.40% 1.07% 0.91% 2.78% 3.28% 1.02% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 65.35 42.72 31.06 34.01 44.67 41.88 29.18 14.37%
EPS 10.05 4.88 1.19 1.02 3.14 5.15 1.51 37.13%
DPS 4.00 2.50 0.00 1.50 2.00 1.50 0.00 -
NAPS 1.28 1.11 1.11 1.12 1.13 1.57 1.48 -2.38%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 63.41 41.44 30.14 32.99 43.34 40.64 28.32 14.37%
EPS 9.75 4.74 1.15 0.99 3.04 4.99 1.46 37.20%
DPS 3.88 2.43 0.00 1.46 1.94 1.46 0.00 -
NAPS 1.2419 1.077 1.077 1.0867 1.0964 1.5233 1.4359 -2.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.76 0.635 0.43 0.56 0.705 0.82 0.67 -
P/RPS 1.16 1.49 1.38 1.65 1.58 1.96 2.30 -10.77%
P/EPS 7.56 13.01 36.26 55.12 22.48 15.93 44.39 -25.53%
EY 13.22 7.69 2.76 1.81 4.45 6.28 2.25 34.31%
DY 5.26 3.94 0.00 2.68 2.84 1.83 0.00 -
P/NAPS 0.59 0.57 0.39 0.50 0.62 0.52 0.45 4.61%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/07/22 11/08/21 22/07/20 24/07/19 25/07/18 09/08/17 27/07/16 -
Price 0.695 0.67 0.565 0.54 0.71 0.845 0.635 -
P/RPS 1.06 1.57 1.82 1.59 1.59 2.02 2.18 -11.31%
P/EPS 6.92 13.73 47.64 53.15 22.64 16.42 42.07 -25.96%
EY 14.46 7.29 2.10 1.88 4.42 6.09 2.38 35.06%
DY 5.76 3.73 0.00 2.78 2.82 1.78 0.00 -
P/NAPS 0.54 0.60 0.51 0.48 0.63 0.54 0.43 3.86%

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