[CEPAT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -30.49%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Revenue 243,443 295,822 203,886 155,549 283,131 195,669 115,725 11.79%
PBT 38,234 60,493 32,137 21,774 66,968 46,533 12,777 17.86%
Tax -9,335 -15,349 -9,026 -6,432 -13,408 -9,225 -5,301 8.85%
NP 28,899 45,144 23,111 15,342 53,560 37,308 7,476 22.47%
-
NP to SH 26,890 42,968 22,258 14,803 51,523 36,051 7,476 21.16%
-
Tax Rate 24.42% 25.37% 28.09% 29.54% 20.02% 19.82% 41.49% -
Total Cost 214,544 250,678 180,775 140,207 229,571 158,361 108,249 10.80%
-
Net Worth 404,746 387,985 357,343 342,824 333,572 0 252,482 7.33%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Div 4,647 2,113 2,128 9,686 8,616 4,306 - -
Div Payout % 17.28% 4.92% 9.56% 65.44% 16.72% 11.95% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Net Worth 404,746 387,985 357,343 342,824 333,572 0 252,482 7.33%
NOSH 318,446 0 211,446 215,612 215,207 215,458 215,797 6.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
NP Margin 11.87% 15.26% 11.34% 9.86% 18.92% 19.07% 6.46% -
ROE 6.64% 11.07% 6.23% 4.32% 15.45% 0.00% 2.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 78.79 142.58 96.42 72.14 131.56 90.82 53.63 5.93%
EPS 8.70 20.71 10.53 6.87 23.94 16.73 3.46 14.82%
DPS 1.50 1.00 1.00 4.50 4.00 2.00 0.00 -
NAPS 1.31 1.87 1.69 1.59 1.55 0.00 1.17 1.70%
Adjusted Per Share Value based on latest NOSH - 215,612
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 76.45 92.90 64.03 48.85 88.91 61.44 36.34 11.79%
EPS 8.44 13.49 6.99 4.65 16.18 11.32 2.35 21.13%
DPS 1.46 0.66 0.67 3.04 2.71 1.35 0.00 -
NAPS 1.271 1.2184 1.1221 1.0766 1.0475 0.00 0.7929 7.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 -
Price 0.98 0.87 0.65 0.62 0.59 0.81 0.51 -
P/RPS 1.24 0.61 0.67 0.86 0.45 0.89 0.95 4.07%
P/EPS 11.26 4.20 6.17 9.03 2.46 4.84 14.72 -3.93%
EY 8.88 23.80 16.19 11.07 40.58 20.66 6.79 4.10%
DY 1.53 1.15 1.54 7.26 6.78 2.47 0.00 -
P/NAPS 0.75 0.47 0.38 0.39 0.38 0.00 0.44 8.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 25/10/12 25/10/11 27/10/10 29/10/09 28/10/08 - 22/02/06 -
Price 0.98 0.89 0.89 0.61 0.41 0.00 0.51 -
P/RPS 1.24 0.62 0.92 0.85 0.31 0.00 0.95 4.07%
P/EPS 11.26 4.30 8.45 8.88 1.71 0.00 14.72 -3.93%
EY 8.88 23.27 11.83 11.25 58.39 0.00 6.79 4.10%
DY 1.53 1.12 1.12 7.38 9.76 0.00 0.00 -
P/NAPS 0.75 0.48 0.53 0.38 0.26 0.00 0.44 8.32%

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