[CEPAT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.13%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Revenue 219,034 290,186 231,816 164,003 246,962 216,715 138,053 8.47%
PBT 33,104 62,200 35,277 25,907 53,205 50,957 23,005 6.62%
Tax -7,659 -15,771 -9,409 -7,893 -11,692 -11,527 -3,250 16.30%
NP 25,445 46,429 25,868 18,014 41,513 39,430 19,755 4.55%
-
NP to SH 23,891 43,916 24,883 17,421 39,903 38,138 19,755 3.40%
-
Tax Rate 23.14% 25.36% 26.67% 30.47% 21.98% 22.62% 14.13% -
Total Cost 193,589 243,757 205,948 145,989 205,449 177,285 118,298 9.06%
-
Net Worth 421,440 590,937 363,625 347,592 333,888 299,483 273,597 7.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Div 7,747 10,885 4,228 5,364 6,462 8,618 4,308 10.89%
Div Payout % 32.43% 24.79% 16.99% 30.79% 16.20% 22.60% 21.81% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Net Worth 421,440 590,937 363,625 347,592 333,888 299,483 273,597 7.90%
NOSH 309,882 311,019 211,410 214,563 215,411 215,455 215,430 6.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
NP Margin 11.62% 16.00% 11.16% 10.98% 16.81% 18.19% 14.31% -
ROE 5.67% 7.43% 6.84% 5.01% 11.95% 12.73% 7.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
RPS 70.68 93.30 109.65 76.44 114.65 100.58 64.08 1.74%
EPS 7.73 14.12 11.77 8.12 18.52 17.70 9.17 -2.96%
DPS 2.50 3.50 2.00 2.50 3.00 4.00 2.00 4.00%
NAPS 1.36 1.90 1.72 1.62 1.55 1.39 1.27 1.21%
Adjusted Per Share Value based on latest NOSH - 212,846
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
RPS 68.78 91.13 72.80 51.50 77.55 68.05 43.35 8.47%
EPS 7.50 13.79 7.81 5.47 12.53 11.98 6.20 3.41%
DPS 2.43 3.42 1.33 1.68 2.03 2.71 1.35 10.90%
NAPS 1.3234 1.8557 1.1419 1.0915 1.0485 0.9405 0.8592 7.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/04/07 -
Price 0.94 1.01 0.99 0.65 0.46 0.96 0.67 -
P/RPS 1.33 1.08 0.90 0.85 0.40 0.95 1.05 4.25%
P/EPS 12.19 7.15 8.41 8.01 2.48 5.42 7.31 9.42%
EY 8.20 13.98 11.89 12.49 40.27 18.44 13.69 -8.63%
DY 2.66 3.47 2.02 3.85 6.52 4.17 2.99 -2.03%
P/NAPS 0.69 0.53 0.58 0.40 0.30 0.69 0.53 4.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Date 25/02/13 27/02/12 23/02/11 24/02/10 25/02/09 27/02/08 29/06/07 -
Price 0.89 1.14 0.83 0.62 0.49 0.93 0.85 -
P/RPS 1.26 1.22 0.76 0.81 0.43 0.92 1.33 -0.94%
P/EPS 11.54 8.07 7.05 7.64 2.65 5.25 9.27 3.93%
EY 8.66 12.39 14.18 13.10 37.80 19.03 10.79 -3.79%
DY 2.81 3.07 2.41 4.03 6.12 4.30 2.35 3.19%
P/NAPS 0.65 0.60 0.48 0.38 0.32 0.67 0.67 -0.53%

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