[CEPCO] YoY TTM Result on 28-Feb-2010 [#2]

Stock
[CEPCO] CONCRETE ENGINEERING PRODUCTS
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -4.34%
YoY- 339.29%
Quarter Report
Latest QR
Upcoming QR
CEPCO's Result
CEPCO's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 172,572 164,662 99,655 171,125 246,775 161,113 118,275 6.49%
PBT 18,007 6,654 6,328 27,939 15,328 9,692 1,770 47.14%
Tax -1,210 -795 1,754 -4,494 -9,991 -3,273 -2,639 -12.17%
NP 16,797 5,859 8,082 23,445 5,337 6,419 -869 -
-
NP to SH 16,797 5,859 8,082 23,445 5,337 6,419 -869 -
-
Tax Rate 6.72% 11.95% -27.72% 16.09% 65.18% 33.77% 149.10% -
Total Cost 155,775 158,803 91,573 147,680 241,438 154,694 119,144 4.56%
-
Net Worth 107,460 90,893 85,064 77,881 54,646 49,245 42,504 16.70%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 107,460 90,893 85,064 77,881 54,646 49,245 42,504 16.70%
NOSH 44,775 44,775 44,770 44,759 44,792 44,768 44,741 0.01%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 9.73% 3.56% 8.11% 13.70% 2.16% 3.98% -0.73% -
ROE 15.63% 6.45% 9.50% 30.10% 9.77% 13.03% -2.04% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 385.42 367.75 222.59 382.32 550.93 359.88 264.35 6.47%
EPS 37.51 13.09 18.05 52.38 11.91 14.34 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.03 1.90 1.74 1.22 1.10 0.95 16.68%
Adjusted Per Share Value based on latest NOSH - 44,759
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 231.25 220.65 133.54 229.31 330.69 215.90 158.49 6.49%
EPS 22.51 7.85 10.83 31.42 7.15 8.60 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.218 1.1399 1.0436 0.7323 0.6599 0.5696 16.69%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.55 1.70 2.04 2.51 2.10 3.48 2.34 -
P/RPS 0.40 0.46 0.92 0.66 0.38 0.97 0.89 -12.46%
P/EPS 4.13 12.99 11.30 4.79 17.62 24.27 -120.48 -
EY 24.20 7.70 8.85 20.87 5.67 4.12 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 1.07 1.44 1.72 3.16 2.46 -19.87%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 26/04/13 27/04/12 28/04/11 29/04/10 28/04/09 30/04/08 27/04/07 -
Price 1.53 1.67 2.20 2.66 2.10 3.20 2.25 -
P/RPS 0.40 0.45 0.99 0.70 0.38 0.89 0.85 -11.79%
P/EPS 4.08 12.76 12.19 5.08 17.62 22.32 -115.84 -
EY 24.52 7.84 8.21 19.69 5.67 4.48 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 1.16 1.53 1.72 2.91 2.37 -19.58%

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