[CEPAT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.71%
YoY- 42.92%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Revenue 295,822 203,886 155,549 283,131 195,669 115,725 127,802 13.41%
PBT 60,493 32,137 21,774 66,968 46,533 12,777 15,211 23.01%
Tax -15,349 -9,026 -6,432 -13,408 -9,225 -5,301 -7,001 12.49%
NP 45,144 23,111 15,342 53,560 37,308 7,476 8,210 29.13%
-
NP to SH 42,968 22,258 14,803 51,523 36,051 7,476 8,210 28.18%
-
Tax Rate 25.37% 28.09% 29.54% 20.02% 19.82% 41.49% 46.03% -
Total Cost 250,678 180,775 140,207 229,571 158,361 108,249 119,592 11.74%
-
Net Worth 387,985 357,343 342,824 333,572 0 252,482 154,699 14.79%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Div 2,113 2,128 9,686 8,616 4,306 - - -
Div Payout % 4.92% 9.56% 65.44% 16.72% 11.95% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Net Worth 387,985 357,343 342,824 333,572 0 252,482 154,699 14.79%
NOSH 0 211,446 215,612 215,207 215,458 215,797 214,861 -
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
NP Margin 15.26% 11.34% 9.86% 18.92% 19.07% 6.46% 6.42% -
ROE 11.07% 6.23% 4.32% 15.45% 0.00% 2.96% 5.31% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
RPS 142.58 96.42 72.14 131.56 90.82 53.63 59.48 14.01%
EPS 20.71 10.53 6.87 23.94 16.73 3.46 3.82 28.86%
DPS 1.00 1.00 4.50 4.00 2.00 0.00 0.00 -
NAPS 1.87 1.69 1.59 1.55 0.00 1.17 0.72 15.39%
Adjusted Per Share Value based on latest NOSH - 215,207
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
RPS 92.90 64.03 48.85 88.91 61.44 36.34 40.13 13.41%
EPS 13.49 6.99 4.65 16.18 11.32 2.35 2.58 28.16%
DPS 0.66 0.67 3.04 2.71 1.35 0.00 0.00 -
NAPS 1.2184 1.1221 1.0766 1.0475 0.00 0.7929 0.4858 14.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 31/01/05 -
Price 0.87 0.65 0.62 0.59 0.81 0.51 0.63 -
P/RPS 0.61 0.67 0.86 0.45 0.89 0.95 1.06 -7.95%
P/EPS 4.20 6.17 9.03 2.46 4.84 14.72 16.49 -18.54%
EY 23.80 16.19 11.07 40.58 20.66 6.79 6.07 22.74%
DY 1.15 1.54 7.26 6.78 2.47 0.00 0.00 -
P/NAPS 0.47 0.38 0.39 0.38 0.00 0.44 0.87 -8.82%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Date 25/10/11 27/10/10 29/10/09 28/10/08 - 22/02/06 31/03/05 -
Price 0.89 0.89 0.61 0.41 0.00 0.51 0.54 -
P/RPS 0.62 0.92 0.85 0.31 0.00 0.95 0.91 -5.59%
P/EPS 4.30 8.45 8.88 1.71 0.00 14.72 14.13 -16.34%
EY 23.27 11.83 11.25 58.39 0.00 6.79 7.08 19.54%
DY 1.12 1.12 7.38 9.76 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.38 0.26 0.00 0.44 0.75 -6.47%

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