[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.94%
YoY- -38.47%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 169,250 169,944 174,339 149,270 172,114 218,857 154,851 1.49%
PBT 21,078 14,302 23,536 15,056 24,664 48,630 23,414 -1.73%
Tax -5,237 -3,649 -5,743 -3,999 -5,569 -12,005 -6,065 -2.41%
NP 15,841 10,653 17,793 11,057 19,095 36,625 17,349 -1.50%
-
NP to SH 15,061 10,190 17,224 10,865 17,657 34,683 16,598 -1.60%
-
Tax Rate 24.85% 25.51% 24.40% 26.56% 22.58% 24.69% 25.90% -
Total Cost 153,409 159,291 156,546 138,213 153,019 182,232 137,502 1.83%
-
Net Worth 466,540 457,271 308,837 410,926 404,746 387,985 357,332 4.54%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 2,114 -
Div Payout % - - - - - - 12.74% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 466,540 457,271 308,837 410,926 404,746 387,985 357,332 4.54%
NOSH 318,446 318,446 308,837 318,446 318,446 0 211,439 7.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.36% 6.27% 10.21% 7.41% 11.09% 16.73% 11.20% -
ROE 3.23% 2.23% 5.58% 2.64% 4.36% 8.94% 4.64% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 54.78 55.00 56.45 48.31 55.71 105.48 73.24 -4.72%
EPS 4.88 3.30 5.57 3.52 5.71 16.62 7.85 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.51 1.48 1.00 1.33 1.31 1.87 1.69 -1.85%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 53.15 53.37 54.75 46.87 54.05 68.73 48.63 1.49%
EPS 4.73 3.20 5.41 3.41 5.54 10.89 5.21 -1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 1.4651 1.4359 0.9698 1.2904 1.271 1.2184 1.1221 4.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.70 0.78 0.955 0.90 0.98 0.87 0.65 -
P/RPS 1.28 1.42 1.69 1.86 1.76 0.82 0.89 6.23%
P/EPS 14.36 23.65 17.12 25.59 17.15 5.20 8.28 9.60%
EY 6.96 4.23 5.84 3.91 5.83 19.21 12.08 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 0.46 0.53 0.96 0.68 0.75 0.47 0.38 3.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/10/16 19/11/15 29/10/14 23/10/13 25/10/12 25/10/11 27/10/10 -
Price 0.69 0.775 0.93 0.905 0.98 0.89 0.89 -
P/RPS 1.26 1.41 1.65 1.87 1.76 0.84 1.22 0.53%
P/EPS 14.15 23.50 16.68 25.74 17.15 5.32 11.34 3.75%
EY 7.06 4.26 6.00 3.89 5.83 18.78 8.82 -3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
P/NAPS 0.46 0.52 0.93 0.68 0.75 0.48 0.53 -2.33%

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