[CEPAT] YoY Quarter Result on 30-Jun-2024 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 193.05%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 77,019 72,642 107,291 81,386 51,782 52,670 64,726 2.93%
PBT 8,454 6,377 20,510 13,756 6,067 1,622 3,928 13.61%
Tax -2,393 -2,248 -3,935 -3,418 -1,657 -962 -1,077 14.21%
NP 6,061 4,129 16,575 10,338 4,410 660 2,851 13.38%
-
NP to SH 5,606 4,090 15,815 9,475 4,462 699 2,467 14.64%
-
Tax Rate 28.31% 35.25% 19.19% 24.85% 27.31% 59.31% 27.42% -
Total Cost 70,958 68,513 90,716 71,048 47,372 52,010 61,875 2.30%
-
Net Worth 398,567 389,298 395,477 342,953 342,953 346,043 349,132 2.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 398,567 389,298 395,477 342,953 342,953 346,043 349,132 2.22%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.87% 5.68% 15.45% 12.70% 8.52% 1.25% 4.40% -
ROE 1.41% 1.05% 4.00% 2.76% 1.30% 0.20% 0.71% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.93 23.51 34.73 26.34 16.76 17.05 20.95 2.93%
EPS 1.81 1.32 5.12 3.07 1.44 0.23 0.80 14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.28 1.11 1.11 1.12 1.13 2.22%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.19 22.81 33.69 25.56 16.26 16.54 20.33 2.93%
EPS 1.76 1.28 4.97 2.98 1.40 0.22 0.77 14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.2225 1.2419 1.077 1.077 1.0867 1.0964 2.22%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.685 0.675 0.76 0.635 0.43 0.56 0.705 -
P/RPS 2.75 2.87 2.19 2.41 2.57 3.29 3.37 -3.32%
P/EPS 37.75 50.99 14.85 20.71 29.77 247.53 88.29 -13.19%
EY 2.65 1.96 6.74 4.83 3.36 0.40 1.13 15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.59 0.57 0.39 0.50 0.62 -2.57%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 08/08/23 25/07/22 11/08/21 22/07/20 24/07/19 25/07/18 -
Price 0.69 0.70 0.695 0.67 0.565 0.54 0.71 -
P/RPS 2.77 2.98 2.00 2.54 3.37 3.17 3.39 -3.30%
P/EPS 38.03 52.88 13.58 21.85 39.12 238.69 88.92 -13.18%
EY 2.63 1.89 7.36 4.58 2.56 0.42 1.12 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.54 0.60 0.51 0.48 0.63 -2.83%

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