[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 77.02%
YoY- 183.84%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 216,763 219,526 279,467 235,859 167,507 149,203 182,478 2.90%
PBT 17,865 19,660 47,360 37,469 13,344 4,707 12,809 5.69%
Tax -6,534 -6,803 -11,459 -8,500 -3,561 -1,354 -3,416 11.40%
NP 11,331 12,857 35,901 28,969 9,783 3,353 9,393 3.17%
-
NP to SH 10,758 12,543 34,018 26,698 9,406 1,182 8,384 4.23%
-
Tax Rate 36.57% 34.60% 24.20% 22.69% 26.69% 28.77% 26.67% -
Total Cost 205,432 206,669 243,566 206,890 157,724 145,850 173,085 2.89%
-
Net Worth 401,657 395,477 398,567 352,222 327,505 342,953 349,132 2.36%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 6,179 12,358 12,358 7,724 - 4,634 - -
Div Payout % 57.44% 98.53% 36.33% 28.93% - 392.09% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 401,657 395,477 398,567 352,222 327,505 342,953 349,132 2.36%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.23% 5.86% 12.85% 12.28% 5.84% 2.25% 5.15% -
ROE 2.68% 3.17% 8.54% 7.58% 2.87% 0.34% 2.40% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 70.16 71.05 90.45 76.34 54.22 48.29 59.06 2.90%
EPS 3.48 4.06 11.01 8.64 3.04 0.38 2.71 4.25%
DPS 2.00 4.00 4.00 2.50 0.00 1.50 0.00 -
NAPS 1.30 1.28 1.29 1.14 1.06 1.11 1.13 2.36%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 68.07 68.94 87.76 74.07 52.60 46.85 57.30 2.90%
EPS 3.38 3.94 10.68 8.38 2.95 0.37 2.63 4.26%
DPS 1.94 3.88 3.88 2.43 0.00 1.46 0.00 -
NAPS 1.2613 1.2419 1.2516 1.1061 1.0284 1.077 1.0964 2.36%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.685 0.695 0.615 0.665 0.575 0.495 0.67 -
P/RPS 0.98 0.98 0.68 0.87 1.06 1.03 1.13 -2.34%
P/EPS 19.67 17.12 5.59 7.70 18.89 129.39 24.69 -3.71%
EY 5.08 5.84 17.90 12.99 5.29 0.77 4.05 3.84%
DY 2.92 5.76 6.50 3.76 0.00 3.03 0.00 -
P/NAPS 0.53 0.54 0.48 0.58 0.54 0.45 0.59 -1.76%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 16/11/23 16/11/22 25/10/21 16/11/20 23/10/19 27/11/18 -
Price 0.73 0.695 0.73 0.795 0.67 0.495 0.59 -
P/RPS 1.04 0.98 0.81 1.04 1.24 1.03 1.00 0.65%
P/EPS 20.97 17.12 6.63 9.20 22.01 129.39 21.74 -0.59%
EY 4.77 5.84 15.08 10.87 4.54 0.77 4.60 0.60%
DY 2.74 5.76 5.48 3.14 0.00 3.03 0.00 -
P/NAPS 0.56 0.54 0.57 0.70 0.63 0.45 0.52 1.24%

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