[CEPAT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 190.4%
YoY- 95.51%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 85,428 58,935 69,573 62,451 46,920 71,329 76,965 1.75%
PBT 9,643 3,529 3,559 12,718 8,440 13,570 11,863 -3.39%
Tax -2,996 -2,429 119 -153 -2,090 -3,766 -3,344 -1.81%
NP 6,647 1,100 3,678 12,565 6,350 9,804 8,519 -4.04%
-
NP to SH 6,083 -374 3,335 12,188 6,234 9,233 8,285 -5.01%
-
Tax Rate 31.07% 68.83% -3.34% 1.20% 24.76% 27.75% 28.19% -
Total Cost 78,781 57,835 65,895 49,886 40,570 61,525 68,446 2.36%
-
Net Worth 472,719 457,271 455,158 439,282 418,509 588,681 363,525 4.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 4,634 6,192 6,187 7,693 4,647 2,113 -
Div Payout % - 0.00% 185.69% 50.76% 123.41% 50.34% 25.51% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 472,719 457,271 455,158 439,282 418,509 588,681 363,525 4.47%
NOSH 318,446 318,446 309,631 309,354 307,727 309,832 211,352 7.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.78% 1.87% 5.29% 20.12% 13.53% 13.74% 11.07% -
ROE 1.29% -0.08% 0.73% 2.77% 1.49% 1.57% 2.28% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.65 19.07 22.47 20.19 15.25 23.02 36.42 -4.48%
EPS 1.97 -0.12 1.08 3.94 2.02 2.98 3.92 -10.82%
DPS 0.00 1.50 2.00 2.00 2.50 1.50 1.00 -
NAPS 1.53 1.48 1.47 1.42 1.36 1.90 1.72 -1.93%
Adjusted Per Share Value based on latest NOSH - 309,354
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.83 18.51 21.85 19.61 14.73 22.40 24.17 1.75%
EPS 1.91 -0.12 1.05 3.83 1.96 2.90 2.60 -5.00%
DPS 0.00 1.46 1.94 1.94 2.42 1.46 0.66 -
NAPS 1.4845 1.4359 1.4293 1.3795 1.3142 1.8486 1.1416 4.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.865 0.73 0.815 0.935 0.94 1.01 0.99 -
P/RPS 3.13 3.83 3.63 4.63 6.17 4.39 2.72 2.36%
P/EPS 43.93 -603.06 75.67 23.73 46.40 33.89 25.26 9.65%
EY 2.28 -0.17 1.32 4.21 2.16 2.95 3.96 -8.78%
DY 0.00 2.05 2.45 2.14 2.66 1.49 1.01 -
P/NAPS 0.57 0.49 0.55 0.66 0.69 0.53 0.58 -0.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 16/02/15 25/02/14 25/02/13 27/02/12 23/02/11 -
Price 0.87 0.75 0.825 0.94 0.89 1.14 0.83 -
P/RPS 3.15 3.93 3.67 4.66 5.84 4.95 2.28 5.52%
P/EPS 44.19 -619.59 76.60 23.86 43.93 38.26 21.17 13.03%
EY 2.26 -0.16 1.31 4.19 2.28 2.61 4.72 -11.54%
DY 0.00 2.00 2.42 2.13 2.81 1.32 1.20 -
P/NAPS 0.57 0.51 0.56 0.66 0.65 0.60 0.48 2.90%

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