[CEPAT] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.41%
YoY- 92.8%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 188,814 276,140 219,064 159,642 119,269 117,030 127,265 8.82%
PBT 30,197 70,887 56,965 31,687 17,907 7,178 18,279 11.35%
Tax -8,191 -14,537 -14,540 -5,653 -4,553 -5,716 -5,954 7.07%
NP 22,006 56,350 42,425 26,034 13,354 1,462 12,325 13.22%
-
NP to SH 21,296 54,071 40,618 25,746 13,354 1,462 12,325 12.43%
-
Tax Rate 27.13% 20.51% 25.52% 17.84% 25.43% 79.63% 32.57% -
Total Cost 166,808 219,790 176,639 133,608 105,915 115,568 114,940 8.30%
-
Net Worth 338,134 323,263 292,884 0 260,288 157,187 155,304 18.14%
Dividend
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Div 9,686 8,616 - 4,306 4,315 - - -
Div Payout % 45.49% 15.94% - 16.73% 32.32% - - -
Equity
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 338,134 323,263 292,884 0 260,288 157,187 155,304 18.14%
NOSH 215,372 215,508 215,356 215,399 215,114 215,324 215,700 -0.03%
Ratio Analysis
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 11.65% 20.41% 19.37% 16.31% 11.20% 1.25% 9.68% -
ROE 6.30% 16.73% 13.87% 0.00% 5.13% 0.93% 7.94% -
Per Share
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 87.67 128.13 101.72 74.11 55.44 54.35 59.00 8.85%
EPS 9.89 25.09 18.86 11.95 6.21 0.68 5.71 12.49%
DPS 4.50 4.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.57 1.50 1.36 0.00 1.21 0.73 0.72 18.18%
Adjusted Per Share Value based on latest NOSH - 215,399
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 59.29 86.71 68.79 50.13 37.45 36.75 39.96 8.82%
EPS 6.69 16.98 12.76 8.08 4.19 0.46 3.87 12.44%
DPS 3.04 2.71 0.00 1.35 1.36 0.00 0.00 -
NAPS 1.0618 1.0151 0.9197 0.00 0.8174 0.4936 0.4877 18.14%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/06/09 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 -
Price 0.59 0.83 0.93 0.85 0.55 0.57 0.59 -
P/RPS 0.67 0.65 0.91 1.15 0.99 1.05 1.00 -8.22%
P/EPS 5.97 3.31 4.93 7.11 8.86 83.95 10.33 -11.08%
EY 16.76 30.23 20.28 14.06 11.29 1.19 9.68 12.48%
DY 7.63 4.82 0.00 2.35 3.64 0.00 0.00 -
P/NAPS 0.38 0.55 0.68 0.00 0.45 0.78 0.82 -15.19%
Price Multiplier on Announcement Date
30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 CAGR
Date 21/08/09 29/07/08 - - 14/12/06 25/11/05 10/12/04 -
Price 0.66 0.75 0.00 0.00 0.56 0.54 0.65 -
P/RPS 0.75 0.59 0.00 0.00 1.01 0.99 1.10 -7.88%
P/EPS 6.67 2.99 0.00 0.00 9.02 79.53 11.38 -10.81%
EY 14.98 33.45 0.00 0.00 11.09 1.26 8.79 12.10%
DY 6.82 5.33 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.42 0.50 0.00 0.00 0.46 0.74 0.90 -15.07%

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