[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 39.7%
YoY- -68.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Revenue 172,114 218,857 154,851 114,968 206,381 139,965 90,791 10.06%
PBT 24,664 48,630 23,414 17,184 48,615 32,604 17,927 4.90%
Tax -5,569 -12,005 -6,065 -4,932 -10,192 -8,311 -4,751 2.41%
NP 19,095 36,625 17,349 12,252 38,423 24,293 13,176 5.72%
-
NP to SH 17,657 34,683 16,598 11,761 36,861 23,476 13,176 4.48%
-
Tax Rate 22.58% 24.69% 25.90% 28.70% 20.96% 25.49% 26.50% -
Total Cost 153,019 182,232 137,502 102,716 167,958 115,672 77,615 10.71%
-
Net Worth 404,746 387,985 357,332 342,490 333,924 0 251,894 7.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Div - - 2,114 3,231 - - 4,305 -
Div Payout % - - 12.74% 27.47% - - 32.68% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Net Worth 404,746 387,985 357,332 342,490 333,924 0 251,894 7.37%
NOSH 318,446 0 211,439 215,402 215,435 215,376 215,294 6.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
NP Margin 11.09% 16.73% 11.20% 10.66% 18.62% 17.36% 14.51% -
ROE 4.36% 8.94% 4.64% 3.43% 11.04% 0.00% 5.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 55.71 105.48 73.24 53.37 95.80 64.99 42.17 4.26%
EPS 5.71 16.62 7.85 5.46 17.11 10.90 6.12 -1.03%
DPS 0.00 0.00 1.00 1.50 0.00 0.00 2.00 -
NAPS 1.31 1.87 1.69 1.59 1.55 0.00 1.17 1.70%
Adjusted Per Share Value based on latest NOSH - 215,612
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 54.05 68.73 48.63 36.10 64.81 43.95 28.51 10.06%
EPS 5.54 10.89 5.21 3.69 11.58 7.37 4.14 4.46%
DPS 0.00 0.00 0.66 1.01 0.00 0.00 1.35 -
NAPS 1.271 1.2184 1.1221 1.0755 1.0486 0.00 0.791 7.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 -
Price 0.98 0.87 0.65 0.62 0.59 0.81 0.51 -
P/RPS 1.76 0.82 0.89 1.16 0.62 1.25 1.21 5.77%
P/EPS 17.15 5.20 8.28 11.36 3.45 7.43 8.33 11.43%
EY 5.83 19.21 12.08 8.81 29.00 13.46 12.00 -10.26%
DY 0.00 0.00 1.54 2.42 0.00 0.00 3.92 -
P/NAPS 0.75 0.47 0.38 0.39 0.38 0.00 0.44 8.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 25/10/12 25/10/11 27/10/10 29/10/09 28/10/08 - 22/02/06 -
Price 0.98 0.89 0.89 0.61 0.41 0.00 0.51 -
P/RPS 1.76 0.84 1.22 1.14 0.43 0.00 1.21 5.77%
P/EPS 17.15 5.32 11.34 11.17 2.40 0.00 8.33 11.43%
EY 5.83 18.78 8.82 8.95 41.73 0.00 12.00 -10.26%
DY 0.00 0.00 1.12 2.46 0.00 0.00 3.92 -
P/NAPS 0.75 0.48 0.53 0.38 0.26 0.00 0.44 8.32%

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