[CEPAT] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 3.26%
YoY- 110.02%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Revenue 272,778 188,601 188,814 276,140 219,064 159,642 119,269 19.39%
PBT 54,176 25,366 30,197 70,887 56,965 31,687 17,907 26.77%
Tax -13,675 -7,792 -8,191 -14,537 -14,540 -5,653 -4,553 26.58%
NP 40,501 17,574 22,006 56,350 42,425 26,034 13,354 26.84%
-
NP to SH 38,619 16,973 21,296 54,071 40,618 25,746 13,354 25.55%
-
Tax Rate 25.24% 30.72% 27.13% 20.51% 25.52% 17.84% 25.43% -
Total Cost 232,277 171,027 166,808 219,790 176,639 133,608 105,915 18.33%
-
Net Worth 382,158 349,396 338,134 323,263 292,884 0 260,288 8.57%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Div 2,113 2,128 9,686 8,616 - 4,306 4,315 -14.18%
Div Payout % 5.47% 12.54% 45.49% 15.94% - 16.73% 32.32% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Net Worth 382,158 349,396 338,134 323,263 292,884 0 260,288 8.57%
NOSH 211,137 211,755 215,372 215,508 215,356 215,399 215,114 -0.39%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
NP Margin 14.85% 9.32% 11.65% 20.41% 19.37% 16.31% 11.20% -
ROE 10.11% 4.86% 6.30% 16.73% 13.87% 0.00% 5.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
RPS 129.19 89.07 87.67 128.13 101.72 74.11 55.44 19.87%
EPS 18.29 8.02 9.89 25.09 18.86 11.95 6.21 26.05%
DPS 1.00 1.00 4.50 4.00 0.00 2.00 2.00 -13.80%
NAPS 1.81 1.65 1.57 1.50 1.36 0.00 1.21 9.01%
Adjusted Per Share Value based on latest NOSH - 215,508
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
RPS 85.66 59.23 59.29 86.71 68.79 50.13 37.45 19.40%
EPS 12.13 5.33 6.69 16.98 12.76 8.08 4.19 25.58%
DPS 0.66 0.67 3.04 2.71 0.00 1.35 1.36 -14.35%
NAPS 1.2001 1.0972 1.0618 1.0151 0.9197 0.00 0.8174 8.57%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 29/06/07 31/10/06 -
Price 0.95 0.59 0.59 0.83 0.93 0.85 0.55 -
P/RPS 0.74 0.66 0.67 0.65 0.91 1.15 0.99 -6.04%
P/EPS 5.19 7.36 5.97 3.31 4.93 7.11 8.86 -10.82%
EY 19.25 13.59 16.76 30.23 20.28 14.06 11.29 12.11%
DY 1.05 1.69 7.63 4.82 0.00 2.35 3.64 -23.39%
P/NAPS 0.52 0.36 0.38 0.55 0.68 0.00 0.45 3.14%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 31/10/07 30/06/07 31/10/06 CAGR
Date 03/08/11 28/07/10 21/08/09 29/07/08 - - 14/12/06 -
Price 1.01 0.64 0.66 0.75 0.00 0.00 0.56 -
P/RPS 0.78 0.72 0.75 0.59 0.00 0.00 1.01 -5.38%
P/EPS 5.52 7.98 6.67 2.99 0.00 0.00 9.02 -9.98%
EY 18.11 12.52 14.98 33.45 0.00 0.00 11.09 11.08%
DY 0.99 1.56 6.82 5.33 0.00 0.00 3.57 -24.03%
P/NAPS 0.56 0.39 0.42 0.50 0.00 0.00 0.46 4.30%

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