[CEPAT] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 21.4%
YoY- 62.73%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 293,920 221,981 221,181 235,694 199,106 265,087 272,778 1.25%
PBT 47,554 15,727 16,378 38,244 25,601 48,491 54,176 -2.14%
Tax -12,308 -5,603 -2,849 -6,699 -5,832 -12,555 -13,675 -1.73%
NP 35,246 10,124 13,529 31,545 19,769 35,936 40,501 -2.28%
-
NP to SH 32,382 7,911 12,793 30,719 18,877 33,891 38,619 -2.89%
-
Tax Rate 25.88% 35.63% 17.40% 17.52% 22.78% 25.89% 25.24% -
Total Cost 258,674 211,857 207,652 204,149 179,337 229,151 232,277 1.80%
-
Net Worth 485,078 457,356 457,271 308,991 408,482 398,567 382,158 4.05%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,634 4,675 6,192 6,187 7,693 4,647 2,113 13.97%
Div Payout % 14.31% 59.09% 48.41% 20.14% 40.75% 13.71% 5.47% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 485,078 457,356 457,271 308,991 408,482 398,567 382,158 4.05%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 211,137 7.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.99% 4.56% 6.12% 13.38% 9.93% 13.56% 14.85% -
ROE 6.68% 1.73% 2.80% 9.94% 4.62% 8.50% 10.11% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 95.13 71.83 71.59 76.28 64.34 85.80 129.19 -4.96%
EPS 10.48 2.56 4.14 9.94 6.10 10.97 18.29 -8.85%
DPS 1.50 1.50 2.00 2.00 2.50 1.50 1.00 6.98%
NAPS 1.57 1.48 1.48 1.00 1.32 1.29 1.81 -2.34%
Adjusted Per Share Value based on latest NOSH - 308,991
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 92.30 69.71 69.46 74.01 62.52 83.24 85.66 1.25%
EPS 10.17 2.48 4.02 9.65 5.93 10.64 12.13 -2.89%
DPS 1.46 1.47 1.94 1.94 2.42 1.46 0.66 14.13%
NAPS 1.5233 1.4362 1.4359 0.9703 1.2827 1.2516 1.2001 4.05%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.82 0.67 0.79 1.03 0.93 1.02 0.95 -
P/RPS 0.86 0.93 1.10 1.35 1.45 1.19 0.74 2.53%
P/EPS 7.82 26.17 19.08 10.36 15.25 9.30 5.19 7.06%
EY 12.78 3.82 5.24 9.65 6.56 10.75 19.25 -6.59%
DY 1.83 2.24 2.53 1.94 2.69 1.47 1.05 9.69%
P/NAPS 0.52 0.45 0.53 1.03 0.70 0.79 0.52 0.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 09/08/17 27/07/16 29/07/15 23/07/14 24/07/13 25/07/12 03/08/11 -
Price 0.845 0.635 0.785 1.02 0.945 1.06 1.01 -
P/RPS 0.89 0.88 1.10 1.34 1.47 1.24 0.78 2.22%
P/EPS 8.06 24.80 18.96 10.26 15.49 9.66 5.52 6.50%
EY 12.40 4.03 5.27 9.75 6.46 10.35 18.11 -6.11%
DY 1.78 2.36 2.55 1.96 2.65 1.42 0.99 10.26%
P/NAPS 0.54 0.43 0.53 1.02 0.72 0.82 0.56 -0.60%

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