[CEPAT] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 50.66%
YoY- 50.19%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 50,591 44,186 52,398 73,304 59,056 38,891 42,433 2.97%
PBT 6,924 -817 3,704 10,276 8,324 -348 4,134 8.96%
Tax -784 84 -1,072 -2,653 -2,604 133 -714 1.56%
NP 6,140 -733 2,632 7,623 5,720 -215 3,420 10.23%
-
NP to SH 5,607 -798 2,440 7,224 4,810 -405 3,302 9.21%
-
Tax Rate 11.32% - 28.94% 25.82% 31.28% - 17.27% -
Total Cost 44,451 44,919 49,766 65,681 53,336 39,106 39,013 2.19%
-
Net Worth 339,863 342,953 349,132 352,222 308,967 457,271 457,271 -4.82%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 7,724 - - 6,179 4,634 - - -
Div Payout % 137.76% - - 85.54% 96.35% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 339,863 342,953 349,132 352,222 308,967 457,271 457,271 -4.82%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.14% -1.66% 5.02% 10.40% 9.69% -0.55% 8.06% -
ROE 1.65% -0.23% 0.70% 2.05% 1.56% -0.09% 0.72% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.37 14.30 16.96 23.73 19.11 12.59 13.73 2.97%
EPS 1.81 -0.26 0.79 2.34 1.56 -0.13 1.07 9.14%
DPS 2.50 0.00 0.00 2.00 1.50 0.00 0.00 -
NAPS 1.10 1.11 1.13 1.14 1.00 1.48 1.48 -4.82%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.89 13.88 16.45 23.02 18.55 12.21 13.33 2.96%
EPS 1.76 -0.25 0.77 2.27 1.51 -0.13 1.04 9.15%
DPS 2.43 0.00 0.00 1.94 1.46 0.00 0.00 -
NAPS 1.0673 1.077 1.0964 1.1061 0.9702 1.4359 1.4359 -4.81%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.68 0.36 0.60 0.75 0.855 0.76 0.805 -
P/RPS 4.15 2.52 3.54 3.16 4.47 6.04 5.86 -5.58%
P/EPS 37.47 -139.38 75.98 32.08 54.92 -579.79 75.32 -10.97%
EY 2.67 -0.72 1.32 3.12 1.82 -0.17 1.33 12.30%
DY 3.68 0.00 0.00 2.67 1.75 0.00 0.00 -
P/NAPS 0.62 0.32 0.53 0.66 0.86 0.51 0.54 2.32%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 24/06/20 08/05/19 16/05/18 17/05/17 27/05/16 30/04/15 -
Price 0.67 0.45 0.60 0.75 0.84 0.68 0.79 -
P/RPS 4.09 3.15 3.54 3.16 4.39 5.40 5.75 -5.51%
P/EPS 36.92 -174.23 75.98 32.08 53.96 -518.76 73.92 -10.91%
EY 2.71 -0.57 1.32 3.12 1.85 -0.19 1.35 12.30%
DY 3.73 0.00 0.00 2.67 1.79 0.00 0.00 -
P/NAPS 0.61 0.41 0.53 0.66 0.84 0.46 0.53 2.36%

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