[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -13.49%
YoY- -63.29%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 235,859 167,507 149,203 182,478 195,204 169,250 169,944 5.60%
PBT 37,469 13,344 4,707 12,809 33,540 21,078 14,302 17.39%
Tax -8,500 -3,561 -1,354 -3,416 -8,023 -5,237 -3,649 15.12%
NP 28,969 9,783 3,353 9,393 25,517 15,841 10,653 18.12%
-
NP to SH 26,698 9,406 1,182 8,384 22,841 15,061 10,190 17.39%
-
Tax Rate 22.69% 26.69% 28.77% 26.67% 23.92% 24.85% 25.51% -
Total Cost 206,890 157,724 145,850 173,085 169,687 153,409 159,291 4.44%
-
Net Worth 352,222 327,505 342,953 349,132 491,257 466,540 457,271 -4.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 7,724 - 4,634 - 4,634 - - -
Div Payout % 28.93% - 392.09% - 20.29% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 352,222 327,505 342,953 349,132 491,257 466,540 457,271 -4.25%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.28% 5.84% 2.25% 5.15% 13.07% 9.36% 6.27% -
ROE 7.58% 2.87% 0.34% 2.40% 4.65% 3.23% 2.23% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 76.34 54.22 48.29 59.06 63.18 54.78 55.00 5.61%
EPS 8.64 3.04 0.38 2.71 7.39 4.88 3.30 17.38%
DPS 2.50 0.00 1.50 0.00 1.50 0.00 0.00 -
NAPS 1.14 1.06 1.11 1.13 1.59 1.51 1.48 -4.25%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 74.07 52.60 46.85 57.30 61.30 53.15 53.37 5.60%
EPS 8.38 2.95 0.37 2.63 7.17 4.73 3.20 17.38%
DPS 2.43 0.00 1.46 0.00 1.46 0.00 0.00 -
NAPS 1.1061 1.0284 1.077 1.0964 1.5427 1.4651 1.4359 -4.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.665 0.575 0.495 0.67 0.91 0.70 0.78 -
P/RPS 0.87 1.06 1.03 1.13 1.44 1.28 1.42 -7.83%
P/EPS 7.70 18.89 129.39 24.69 12.31 14.36 23.65 -17.04%
EY 12.99 5.29 0.77 4.05 8.12 6.96 4.23 20.54%
DY 3.76 0.00 3.03 0.00 1.65 0.00 0.00 -
P/NAPS 0.58 0.54 0.45 0.59 0.57 0.46 0.53 1.51%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/10/21 16/11/20 23/10/19 27/11/18 01/11/17 20/10/16 19/11/15 -
Price 0.795 0.67 0.495 0.59 0.91 0.69 0.775 -
P/RPS 1.04 1.24 1.03 1.00 1.44 1.26 1.41 -4.94%
P/EPS 9.20 22.01 129.39 21.74 12.31 14.15 23.50 -14.45%
EY 10.87 4.54 0.77 4.60 8.12 7.06 4.26 16.88%
DY 3.14 0.00 3.03 0.00 1.65 0.00 0.00 -
P/NAPS 0.70 0.63 0.45 0.52 0.57 0.46 0.52 5.07%

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