[CEPAT] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.4%
YoY- 87.59%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Revenue 76,965 49,035 40,581 76,750 43,574 24,845 24,934 21.97%
PBT 11,863 8,723 4,590 18,353 7,187 3,048 -5,149 -
Tax -3,344 -2,961 -1,500 -3,216 629 -1,067 -551 37.41%
NP 8,519 5,762 3,090 15,137 7,816 1,981 -5,700 -
-
NP to SH 8,285 5,660 3,042 14,662 7,816 1,981 -5,700 -
-
Tax Rate 28.19% 33.94% 32.68% 17.52% -8.75% 35.01% - -
Total Cost 68,446 43,273 37,491 61,613 35,758 22,864 30,634 15.22%
-
Net Worth 363,525 338,425 215,204 215,310 273,452 254,084 148,415 17.10%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Div 2,113 2,128 6,456 4,306 4,306 - - -
Div Payout % 25.51% 37.61% 212.23% 29.37% 55.10% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 363,525 338,425 215,204 215,310 273,452 254,084 148,415 17.10%
NOSH 211,352 212,846 215,204 215,310 215,316 215,326 215,094 -0.30%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 11.07% 11.75% 7.61% 19.72% 17.94% 7.97% -22.86% -
ROE 2.28% 1.67% 1.41% 6.81% 2.86% 0.78% -3.84% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
RPS 36.42 23.04 18.86 35.65 20.24 11.54 11.59 22.35%
EPS 3.92 2.66 1.42 6.81 3.63 0.92 -2.65 -
DPS 1.00 1.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 1.72 1.59 1.00 1.00 1.27 1.18 0.69 17.46%
Adjusted Per Share Value based on latest NOSH - 215,310
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
RPS 24.17 15.40 12.74 24.10 13.68 7.80 7.83 21.97%
EPS 2.60 1.78 0.96 4.60 2.45 0.62 -1.79 -
DPS 0.66 0.67 2.03 1.35 1.35 0.00 0.00 -
NAPS 1.1416 1.0627 0.6758 0.6761 0.8587 0.7979 0.4661 17.10%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 30/04/07 28/04/06 29/04/05 -
Price 0.99 0.65 0.46 0.96 0.67 0.52 0.57 -
P/RPS 2.72 2.82 2.44 2.69 3.31 4.51 4.92 -9.91%
P/EPS 25.26 24.44 32.54 14.10 18.46 56.52 -21.51 -
EY 3.96 4.09 3.07 7.09 5.42 1.77 -4.65 -
DY 1.01 1.54 6.52 2.08 2.99 0.00 0.00 -
P/NAPS 0.58 0.41 0.46 0.96 0.53 0.44 0.83 -6.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Date 23/02/11 24/02/10 25/02/09 27/02/08 29/06/07 26/05/06 30/06/05 -
Price 0.83 0.62 0.49 0.93 0.85 0.53 0.53 -
P/RPS 2.28 2.69 2.60 2.61 4.20 4.59 4.57 -11.53%
P/EPS 21.17 23.32 34.66 13.66 23.42 57.61 -20.00 -
EY 4.72 4.29 2.88 7.32 4.27 1.74 -5.00 -
DY 1.20 1.61 6.12 2.15 2.35 0.00 0.00 -
P/NAPS 0.48 0.39 0.49 0.93 0.67 0.45 0.77 -7.99%

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