[CEPAT] YoY TTM Result on 30-Apr-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 35.26%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 164,003 246,962 247,348 145,905 115,636 127,252 127,158 4.58%
PBT 25,907 53,205 63,500 25,772 20,975 9,449 14,261 11.09%
Tax -7,893 -11,692 -15,122 -4,211 -5,818 -6,869 -4,571 10.10%
NP 18,014 41,513 48,378 21,561 15,157 2,580 9,690 11.54%
-
NP to SH 17,421 39,903 46,384 21,561 15,157 2,580 9,690 10.89%
-
Tax Rate 30.47% 21.98% 23.81% 16.34% 27.74% 72.70% 32.05% -
Total Cost 145,989 205,449 198,970 124,344 100,479 124,672 117,468 3.90%
-
Net Worth 338,425 215,204 215,310 273,452 254,084 148,415 138,515 17.05%
Dividend
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 5,359 10,766 4,306 4,306 4,315 - - -
Div Payout % 30.76% 26.98% 9.28% 19.97% 28.47% - - -
Equity
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 338,425 215,204 215,310 273,452 254,084 148,415 138,515 17.05%
NOSH 212,846 215,204 215,310 215,316 215,326 215,094 203,698 0.77%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 10.98% 16.81% 19.56% 14.78% 13.11% 2.03% 7.62% -
ROE 5.15% 18.54% 21.54% 7.88% 5.97% 1.74% 7.00% -
Per Share
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 77.05 114.76 114.88 67.76 53.70 59.16 62.42 3.78%
EPS 8.18 18.54 21.54 10.01 7.04 1.20 4.76 10.01%
DPS 2.50 5.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.59 1.00 1.00 1.27 1.18 0.69 0.68 16.14%
Adjusted Per Share Value based on latest NOSH - 215,316
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 51.50 77.55 77.67 45.82 36.31 39.96 39.93 4.58%
EPS 5.47 12.53 14.57 6.77 4.76 0.81 3.04 10.90%
DPS 1.68 3.38 1.35 1.35 1.36 0.00 0.00 -
NAPS 1.0627 0.6758 0.6761 0.8587 0.7979 0.4661 0.435 17.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 31/12/09 31/12/08 31/12/07 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.65 0.46 0.96 0.67 0.52 0.57 1.41 -
P/RPS 0.84 0.40 0.84 0.99 0.97 0.96 2.26 -16.00%
P/EPS 7.94 2.48 4.46 6.69 7.39 47.52 29.64 -20.71%
EY 12.59 40.31 22.44 14.95 13.54 2.10 3.37 26.14%
DY 3.85 10.87 2.08 2.99 3.85 0.00 0.00 -
P/NAPS 0.41 0.46 0.96 0.53 0.44 0.83 2.07 -24.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 24/02/10 25/02/09 - - 26/05/06 30/06/05 21/06/04 -
Price 0.62 0.49 0.00 0.00 0.53 0.53 0.83 -
P/RPS 0.80 0.43 0.00 0.00 0.99 0.90 1.33 -8.56%
P/EPS 7.58 2.64 0.00 0.00 7.53 44.19 17.45 -13.66%
EY 13.20 37.84 0.00 0.00 13.28 2.26 5.73 15.84%
DY 4.03 10.20 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.39 0.49 0.00 0.00 0.45 0.77 1.22 -18.20%

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