[CEPAT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -17.47%
YoY- -61.03%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 53,975 68,298 48,609 53,703 79,327 49,731 41,633 4.42%
PBT 4,672 11,437 3,905 7,932 19,237 4,141 7,838 -8.25%
Tax -1,314 -2,895 -1,056 -2,106 -4,826 -1,219 -2,089 -7.43%
NP 3,358 8,542 2,849 5,826 14,411 2,922 5,749 -8.56%
-
NP to SH 3,266 8,263 2,847 5,282 13,555 2,774 5,492 -8.29%
-
Tax Rate 28.12% 25.31% 27.04% 26.55% 25.09% 29.44% 26.65% -
Total Cost 50,617 59,756 45,760 47,877 64,916 46,809 35,884 5.89%
-
Net Worth 457,271 308,991 407,836 398,567 382,158 349,396 338,134 5.15%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 2,117 3,230 -
Div Payout % - - - - - 76.34% 58.82% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 457,271 308,991 407,836 398,567 382,158 349,396 338,134 5.15%
NOSH 318,446 308,991 318,446 318,446 211,137 211,755 215,372 6.73%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.22% 12.51% 5.86% 10.85% 18.17% 5.88% 13.81% -
ROE 0.71% 2.67% 0.70% 1.33% 3.55% 0.79% 1.62% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.47 22.10 15.73 17.38 37.57 23.49 19.33 -1.67%
EPS 1.06 2.67 0.92 1.71 6.42 1.31 2.55 -13.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
NAPS 1.48 1.00 1.32 1.29 1.81 1.65 1.57 -0.97%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.95 21.45 15.26 16.86 24.91 15.62 13.07 4.42%
EPS 1.03 2.59 0.89 1.66 4.26 0.87 1.72 -8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 1.01 -
NAPS 1.4359 0.9703 1.2807 1.2516 1.2001 1.0972 1.0618 5.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.79 1.03 0.93 1.02 0.95 0.59 0.59 -
P/RPS 4.52 4.66 5.91 5.87 2.53 2.51 3.05 6.77%
P/EPS 74.73 38.52 100.93 59.66 14.80 45.04 23.14 21.56%
EY 1.34 2.60 0.99 1.68 6.76 2.22 4.32 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 1.69 2.54 -
P/NAPS 0.53 1.03 0.70 0.79 0.52 0.36 0.38 5.69%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/07/15 23/07/14 24/07/13 25/07/12 03/08/11 28/07/10 21/08/09 -
Price 0.785 1.02 0.945 1.06 1.01 0.64 0.66 -
P/RPS 4.49 4.61 6.01 6.10 2.69 2.73 3.41 4.69%
P/EPS 74.26 38.14 102.55 62.00 15.73 48.85 25.88 19.19%
EY 1.35 2.62 0.98 1.61 6.36 2.05 3.86 -16.05%
DY 0.00 0.00 0.00 0.00 0.00 1.56 2.27 -
P/NAPS 0.53 1.02 0.72 0.82 0.56 0.39 0.42 3.95%

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