[CEPAT] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 38.73%
YoY- 127.53%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 235,694 199,106 265,087 272,778 188,601 188,814 276,140 -2.60%
PBT 38,244 25,601 48,491 54,176 25,366 30,197 70,887 -9.76%
Tax -6,699 -5,832 -12,555 -13,675 -7,792 -8,191 -14,537 -12.10%
NP 31,545 19,769 35,936 40,501 17,574 22,006 56,350 -9.21%
-
NP to SH 30,719 18,877 33,891 38,619 16,973 21,296 54,071 -8.98%
-
Tax Rate 17.52% 22.78% 25.89% 25.24% 30.72% 27.13% 20.51% -
Total Cost 204,149 179,337 229,151 232,277 171,027 166,808 219,790 -1.22%
-
Net Worth 308,991 408,482 398,567 382,158 349,396 338,134 323,263 -0.74%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,187 7,693 4,647 2,113 2,128 9,686 8,616 -5.36%
Div Payout % 20.14% 40.75% 13.71% 5.47% 12.54% 45.49% 15.94% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 308,991 408,482 398,567 382,158 349,396 338,134 323,263 -0.74%
NOSH 318,446 318,446 318,446 211,137 211,755 215,372 215,508 6.72%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.38% 9.93% 13.56% 14.85% 9.32% 11.65% 20.41% -
ROE 9.94% 4.62% 8.50% 10.11% 4.86% 6.30% 16.73% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 76.28 64.34 85.80 129.19 89.07 87.67 128.13 -8.27%
EPS 9.94 6.10 10.97 18.29 8.02 9.89 25.09 -14.29%
DPS 2.00 2.50 1.50 1.00 1.00 4.50 4.00 -10.90%
NAPS 1.00 1.32 1.29 1.81 1.65 1.57 1.50 -6.53%
Adjusted Per Share Value based on latest NOSH - 211,137
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 74.01 62.52 83.24 85.66 59.23 59.29 86.71 -2.60%
EPS 9.65 5.93 10.64 12.13 5.33 6.69 16.98 -8.98%
DPS 1.94 2.42 1.46 0.66 0.67 3.04 2.71 -5.41%
NAPS 0.9703 1.2827 1.2516 1.2001 1.0972 1.0618 1.0151 -0.74%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.03 0.93 1.02 0.95 0.59 0.59 0.83 -
P/RPS 1.35 1.45 1.19 0.74 0.66 0.67 0.65 12.94%
P/EPS 10.36 15.25 9.30 5.19 7.36 5.97 3.31 20.93%
EY 9.65 6.56 10.75 19.25 13.59 16.76 30.23 -17.32%
DY 1.94 2.69 1.47 1.05 1.69 7.63 4.82 -14.06%
P/NAPS 1.03 0.70 0.79 0.52 0.36 0.38 0.55 11.01%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 23/07/14 24/07/13 25/07/12 03/08/11 28/07/10 21/08/09 29/07/08 -
Price 1.02 0.945 1.06 1.01 0.64 0.66 0.75 -
P/RPS 1.34 1.47 1.24 0.78 0.72 0.75 0.59 14.64%
P/EPS 10.26 15.49 9.66 5.52 7.98 6.67 2.99 22.80%
EY 9.75 6.46 10.35 18.11 12.52 14.98 33.45 -18.56%
DY 1.96 2.65 1.42 0.99 1.56 6.82 5.33 -15.35%
P/NAPS 1.02 0.72 0.82 0.56 0.39 0.42 0.50 12.61%

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