[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -62.34%
YoY- -85.9%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 279,467 235,859 167,507 149,203 182,478 195,204 169,250 8.71%
PBT 47,360 37,469 13,344 4,707 12,809 33,540 21,078 14.43%
Tax -11,459 -8,500 -3,561 -1,354 -3,416 -8,023 -5,237 13.93%
NP 35,901 28,969 9,783 3,353 9,393 25,517 15,841 14.60%
-
NP to SH 34,018 26,698 9,406 1,182 8,384 22,841 15,061 14.53%
-
Tax Rate 24.20% 22.69% 26.69% 28.77% 26.67% 23.92% 24.85% -
Total Cost 243,566 206,890 157,724 145,850 173,085 169,687 153,409 8.00%
-
Net Worth 398,567 352,222 327,505 342,953 349,132 491,257 466,540 -2.58%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,358 7,724 - 4,634 - 4,634 - -
Div Payout % 36.33% 28.93% - 392.09% - 20.29% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 398,567 352,222 327,505 342,953 349,132 491,257 466,540 -2.58%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.85% 12.28% 5.84% 2.25% 5.15% 13.07% 9.36% -
ROE 8.54% 7.58% 2.87% 0.34% 2.40% 4.65% 3.23% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 90.45 76.34 54.22 48.29 59.06 63.18 54.78 8.71%
EPS 11.01 8.64 3.04 0.38 2.71 7.39 4.88 14.51%
DPS 4.00 2.50 0.00 1.50 0.00 1.50 0.00 -
NAPS 1.29 1.14 1.06 1.11 1.13 1.59 1.51 -2.58%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 87.76 74.07 52.60 46.85 57.30 61.30 53.15 8.71%
EPS 10.68 8.38 2.95 0.37 2.63 7.17 4.73 14.53%
DPS 3.88 2.43 0.00 1.46 0.00 1.46 0.00 -
NAPS 1.2516 1.1061 1.0284 1.077 1.0964 1.5427 1.4651 -2.58%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.615 0.665 0.575 0.495 0.67 0.91 0.70 -
P/RPS 0.68 0.87 1.06 1.03 1.13 1.44 1.28 -10.00%
P/EPS 5.59 7.70 18.89 129.39 24.69 12.31 14.36 -14.54%
EY 17.90 12.99 5.29 0.77 4.05 8.12 6.96 17.04%
DY 6.50 3.76 0.00 3.03 0.00 1.65 0.00 -
P/NAPS 0.48 0.58 0.54 0.45 0.59 0.57 0.46 0.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 16/11/22 25/10/21 16/11/20 23/10/19 27/11/18 01/11/17 20/10/16 -
Price 0.73 0.795 0.67 0.495 0.59 0.91 0.69 -
P/RPS 0.81 1.04 1.24 1.03 1.00 1.44 1.26 -7.09%
P/EPS 6.63 9.20 22.01 129.39 21.74 12.31 14.15 -11.86%
EY 15.08 10.87 4.54 0.77 4.60 8.12 7.06 13.47%
DY 5.48 3.14 0.00 3.03 0.00 1.65 0.00 -
P/NAPS 0.57 0.70 0.63 0.45 0.52 0.57 0.46 3.63%

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