[CEPAT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.43%
YoY- -44.3%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 221,981 221,181 235,694 199,106 265,087 272,778 188,601 2.75%
PBT 15,727 16,378 38,244 25,601 48,491 54,176 25,366 -7.65%
Tax -5,603 -2,849 -6,699 -5,832 -12,555 -13,675 -7,792 -5.34%
NP 10,124 13,529 31,545 19,769 35,936 40,501 17,574 -8.77%
-
NP to SH 7,911 12,793 30,719 18,877 33,891 38,619 16,973 -11.93%
-
Tax Rate 35.63% 17.40% 17.52% 22.78% 25.89% 25.24% 30.72% -
Total Cost 211,857 207,652 204,149 179,337 229,151 232,277 171,027 3.62%
-
Net Worth 457,356 457,271 308,991 408,482 398,567 382,158 349,396 4.58%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,675 6,192 6,187 7,693 4,647 2,113 2,128 14.00%
Div Payout % 59.09% 48.41% 20.14% 40.75% 13.71% 5.47% 12.54% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 457,356 457,271 308,991 408,482 398,567 382,158 349,396 4.58%
NOSH 318,446 318,446 318,446 318,446 318,446 211,137 211,755 7.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.56% 6.12% 13.38% 9.93% 13.56% 14.85% 9.32% -
ROE 1.73% 2.80% 9.94% 4.62% 8.50% 10.11% 4.86% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 71.83 71.59 76.28 64.34 85.80 129.19 89.07 -3.51%
EPS 2.56 4.14 9.94 6.10 10.97 18.29 8.02 -17.31%
DPS 1.50 2.00 2.00 2.50 1.50 1.00 1.00 6.98%
NAPS 1.48 1.48 1.00 1.32 1.29 1.81 1.65 -1.79%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.71 69.46 74.01 62.52 83.24 85.66 59.23 2.74%
EPS 2.48 4.02 9.65 5.93 10.64 12.13 5.33 -11.96%
DPS 1.47 1.94 1.94 2.42 1.46 0.66 0.67 13.97%
NAPS 1.4362 1.4359 0.9703 1.2827 1.2516 1.2001 1.0972 4.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.67 0.79 1.03 0.93 1.02 0.95 0.59 -
P/RPS 0.93 1.10 1.35 1.45 1.19 0.74 0.66 5.87%
P/EPS 26.17 19.08 10.36 15.25 9.30 5.19 7.36 23.51%
EY 3.82 5.24 9.65 6.56 10.75 19.25 13.59 -19.04%
DY 2.24 2.53 1.94 2.69 1.47 1.05 1.69 4.80%
P/NAPS 0.45 0.53 1.03 0.70 0.79 0.52 0.36 3.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 29/07/15 23/07/14 24/07/13 25/07/12 03/08/11 28/07/10 -
Price 0.635 0.785 1.02 0.945 1.06 1.01 0.64 -
P/RPS 0.88 1.10 1.34 1.47 1.24 0.78 0.72 3.39%
P/EPS 24.80 18.96 10.26 15.49 9.66 5.52 7.98 20.78%
EY 4.03 5.27 9.75 6.46 10.35 18.11 12.52 -17.20%
DY 2.36 2.55 1.96 2.65 1.42 0.99 1.56 7.13%
P/NAPS 0.43 0.53 1.02 0.72 0.82 0.56 0.39 1.63%

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