[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 167.99%
YoY- 78.17%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 154,851 114,968 206,381 139,965 90,791 102,318 101,674 6.51%
PBT 23,414 17,184 48,615 32,604 17,927 14,599 13,649 8.42%
Tax -6,065 -4,932 -10,192 -8,311 -4,751 -6,319 -3,889 6.89%
NP 17,349 12,252 38,423 24,293 13,176 8,280 9,760 9.00%
-
NP to SH 16,598 11,761 36,861 23,476 13,176 8,280 9,760 8.28%
-
Tax Rate 25.90% 28.70% 20.96% 25.49% 26.50% 43.28% 28.49% -
Total Cost 137,502 102,716 167,958 115,672 77,615 94,038 91,914 6.22%
-
Net Worth 357,332 342,490 333,924 0 251,894 155,250 137,692 15.37%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Div 2,114 3,231 - - 4,305 - - -
Div Payout % 12.74% 27.47% - - 32.68% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 357,332 342,490 333,924 0 251,894 155,250 137,692 15.37%
NOSH 211,439 215,402 215,435 215,376 215,294 215,625 202,489 0.65%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 11.20% 10.66% 18.62% 17.36% 14.51% 8.09% 9.60% -
ROE 4.64% 3.43% 11.04% 0.00% 5.23% 5.33% 7.09% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 73.24 53.37 95.80 64.99 42.17 47.45 50.21 5.82%
EPS 7.85 5.46 17.11 10.90 6.12 3.84 4.82 7.58%
DPS 1.00 1.50 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.69 1.59 1.55 0.00 1.17 0.72 0.68 14.62%
Adjusted Per Share Value based on latest NOSH - 215,458
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 48.63 36.10 64.81 43.95 28.51 32.13 31.93 6.51%
EPS 5.21 3.69 11.58 7.37 4.14 2.60 3.06 8.30%
DPS 0.66 1.01 0.00 0.00 1.35 0.00 0.00 -
NAPS 1.1221 1.0755 1.0486 0.00 0.791 0.4875 0.4324 15.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 31/01/05 30/01/04 -
Price 0.65 0.62 0.59 0.81 0.51 0.63 0.60 -
P/RPS 0.89 1.16 0.62 1.25 1.21 1.33 1.19 -4.26%
P/EPS 8.28 11.36 3.45 7.43 8.33 16.41 12.45 -5.93%
EY 12.08 8.81 29.00 13.46 12.00 6.10 8.03 6.31%
DY 1.54 2.42 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.00 0.44 0.87 0.88 -11.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Date 27/10/10 29/10/09 28/10/08 - 22/02/06 31/03/05 30/03/04 -
Price 0.89 0.61 0.41 0.00 0.51 0.54 0.62 -
P/RPS 1.22 1.14 0.43 0.00 1.21 1.14 1.23 -0.12%
P/EPS 11.34 11.17 2.40 0.00 8.33 14.06 12.86 -1.86%
EY 8.82 8.95 41.73 0.00 12.00 7.11 7.77 1.91%
DY 1.12 2.46 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.53 0.38 0.26 0.00 0.44 0.75 0.91 -7.78%

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