[CEPAT] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
22-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 134.44%
YoY- 171.25%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 297,343 432,946 262,572 199,544 207,748 282,760 293,920 0.19%
PBT 22,835 85,152 37,955 6,992 707 31,108 47,554 -11.50%
Tax -15,089 -15,201 -9,374 -3,905 -2,367 -7,451 -12,308 3.45%
NP 7,746 69,951 28,581 3,087 -1,660 23,657 35,246 -22.30%
-
NP to SH 7,394 66,572 26,541 964 -1,353 21,426 32,382 -21.81%
-
Tax Rate 66.08% 17.85% 24.70% 55.85% 334.79% 23.95% 25.88% -
Total Cost 289,597 362,995 233,991 196,457 209,408 259,103 258,674 1.89%
-
Net Worth 389,298 395,477 342,953 342,953 346,043 349,132 485,078 -3.59%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 12,358 12,358 7,724 4,634 4,634 12,358 4,634 17.75%
Div Payout % 167.14% 18.56% 29.10% 480.76% 0.00% 57.68% 14.31% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 389,298 395,477 342,953 342,953 346,043 349,132 485,078 -3.59%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.61% 16.16% 10.89% 1.55% -0.80% 8.37% 11.99% -
ROE 1.90% 16.83% 7.74% 0.28% -0.39% 6.14% 6.68% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 96.24 140.13 84.98 64.58 67.24 91.52 95.13 0.19%
EPS 2.39 21.55 8.59 0.31 -0.44 6.93 10.48 -21.82%
DPS 4.00 4.00 2.50 1.50 1.50 4.00 1.50 17.75%
NAPS 1.26 1.28 1.11 1.11 1.12 1.13 1.57 -3.59%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 93.37 135.96 82.45 62.66 65.24 88.79 92.30 0.19%
EPS 2.32 20.91 8.33 0.30 -0.42 6.73 10.17 -21.82%
DPS 3.88 3.88 2.43 1.46 1.46 3.88 1.46 17.68%
NAPS 1.2225 1.2419 1.077 1.077 1.0867 1.0964 1.5233 -3.59%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.675 0.76 0.635 0.43 0.56 0.705 0.82 -
P/RPS 0.70 0.54 0.75 0.67 0.83 0.77 0.86 -3.37%
P/EPS 28.21 3.53 7.39 137.82 -127.88 10.17 7.82 23.82%
EY 3.55 28.35 13.53 0.73 -0.78 9.84 12.78 -19.21%
DY 5.93 5.26 3.94 3.49 2.68 5.67 1.83 21.63%
P/NAPS 0.54 0.59 0.57 0.39 0.50 0.62 0.52 0.63%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 08/08/23 25/07/22 11/08/21 22/07/20 24/07/19 25/07/18 09/08/17 -
Price 0.70 0.69 0.67 0.56 0.54 0.71 0.845 -
P/RPS 0.73 0.49 0.79 0.87 0.80 0.78 0.89 -3.24%
P/EPS 29.25 3.20 7.80 179.48 -123.31 10.24 8.06 23.95%
EY 3.42 31.23 12.82 0.56 -0.81 9.77 12.40 -19.31%
DY 5.71 5.80 3.73 2.68 2.78 5.63 1.78 21.43%
P/NAPS 0.56 0.54 0.60 0.50 0.48 0.63 0.54 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