[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 108.23%
YoY- 41.13%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 149,270 172,114 218,857 154,851 114,968 206,381 139,965 1.07%
PBT 15,056 24,664 48,630 23,414 17,184 48,615 32,604 -12.07%
Tax -3,999 -5,569 -12,005 -6,065 -4,932 -10,192 -8,311 -11.46%
NP 11,057 19,095 36,625 17,349 12,252 38,423 24,293 -12.28%
-
NP to SH 10,865 17,657 34,683 16,598 11,761 36,861 23,476 -12.04%
-
Tax Rate 26.56% 22.58% 24.69% 25.90% 28.70% 20.96% 25.49% -
Total Cost 138,213 153,019 182,232 137,502 102,716 167,958 115,672 3.00%
-
Net Worth 410,926 404,746 387,985 357,332 342,490 333,924 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 2,114 3,231 - - -
Div Payout % - - - 12.74% 27.47% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 410,926 404,746 387,985 357,332 342,490 333,924 0 -
NOSH 318,446 318,446 0 211,439 215,402 215,435 215,376 6.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.41% 11.09% 16.73% 11.20% 10.66% 18.62% 17.36% -
ROE 2.64% 4.36% 8.94% 4.64% 3.43% 11.04% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 48.31 55.71 105.48 73.24 53.37 95.80 64.99 -4.81%
EPS 3.52 5.71 16.62 7.85 5.46 17.11 10.90 -17.15%
DPS 0.00 0.00 0.00 1.00 1.50 0.00 0.00 -
NAPS 1.33 1.31 1.87 1.69 1.59 1.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 211,446
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.87 54.05 68.73 48.63 36.10 64.81 43.95 1.07%
EPS 3.41 5.54 10.89 5.21 3.69 11.58 7.37 -12.04%
DPS 0.00 0.00 0.00 0.66 1.01 0.00 0.00 -
NAPS 1.2904 1.271 1.2184 1.1221 1.0755 1.0486 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.90 0.98 0.87 0.65 0.62 0.59 0.81 -
P/RPS 1.86 1.76 0.82 0.89 1.16 0.62 1.25 6.84%
P/EPS 25.59 17.15 5.20 8.28 11.36 3.45 7.43 22.86%
EY 3.91 5.83 19.21 12.08 8.81 29.00 13.46 -18.60%
DY 0.00 0.00 0.00 1.54 2.42 0.00 0.00 -
P/NAPS 0.68 0.75 0.47 0.38 0.39 0.38 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 23/10/13 25/10/12 25/10/11 27/10/10 29/10/09 28/10/08 - -
Price 0.905 0.98 0.89 0.89 0.61 0.41 0.00 -
P/RPS 1.87 1.76 0.84 1.22 1.14 0.43 0.00 -
P/EPS 25.74 17.15 5.32 11.34 11.17 2.40 0.00 -
EY 3.89 5.83 18.78 8.82 8.95 41.73 0.00 -
DY 0.00 0.00 0.00 1.12 2.46 0.00 0.00 -
P/NAPS 0.68 0.75 0.48 0.53 0.38 0.26 0.00 -

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