[CEPAT] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 5.72%
YoY- -54.02%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 261,414 280,632 227,527 239,517 236,430 196,190 243,443 1.19%
PBT 19,708 43,183 24,607 17,861 36,254 23,496 38,234 -10.45%
Tax -4,742 -11,019 -7,666 -3,530 -5,896 -6,089 -9,335 -10.67%
NP 14,966 32,164 16,941 14,331 30,358 17,407 28,899 -10.38%
-
NP to SH 13,179 28,924 14,687 13,525 29,412 17,099 26,890 -11.20%
-
Tax Rate 24.06% 25.52% 31.15% 19.76% 16.26% 25.92% 24.42% -
Total Cost 246,448 248,468 210,586 225,186 206,072 178,783 214,544 2.33%
-
Net Worth 349,132 491,257 466,540 458,167 310,410 410,441 404,746 -2.43%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 12,358 4,634 4,675 6,192 6,187 7,693 4,647 17.69%
Div Payout % 93.78% 16.02% 31.83% 45.79% 21.04% 44.99% 17.28% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 349,132 491,257 466,540 458,167 310,410 410,441 404,746 -2.43%
NOSH 318,446 318,446 308,967 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.73% 11.46% 7.45% 5.98% 12.84% 8.87% 11.87% -
ROE 3.77% 5.89% 3.15% 2.95% 9.48% 4.17% 6.64% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 84.61 90.83 73.64 77.37 76.17 63.57 78.79 1.19%
EPS 4.27 9.36 4.75 4.37 9.48 5.54 8.70 -11.18%
DPS 4.00 1.50 1.50 2.00 2.00 2.50 1.50 17.75%
NAPS 1.13 1.59 1.51 1.48 1.00 1.33 1.31 -2.43%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 82.09 88.13 71.45 75.21 74.24 61.61 76.45 1.19%
EPS 4.14 9.08 4.61 4.25 9.24 5.37 8.44 -11.18%
DPS 3.88 1.46 1.47 1.94 1.94 2.42 1.46 17.68%
NAPS 1.0964 1.5427 1.4651 1.4388 0.9748 1.2889 1.271 -2.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.67 0.91 0.70 0.78 0.955 0.90 0.98 -
P/RPS 0.79 1.00 0.95 1.01 1.25 1.42 1.24 -7.23%
P/EPS 15.71 9.72 14.73 17.85 10.08 16.24 11.26 5.70%
EY 6.37 10.29 6.79 5.60 9.92 6.16 8.88 -5.38%
DY 5.97 1.65 2.14 2.56 2.09 2.78 1.53 25.45%
P/NAPS 0.59 0.57 0.46 0.53 0.96 0.68 0.75 -3.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 01/11/17 20/10/16 19/11/15 29/10/14 23/10/13 25/10/12 -
Price 0.59 0.91 0.69 0.775 0.93 0.905 0.98 -
P/RPS 0.70 1.00 0.94 1.00 1.22 1.42 1.24 -9.08%
P/EPS 13.83 9.72 14.52 17.74 9.82 16.33 11.26 3.48%
EY 7.23 10.29 6.89 5.64 10.19 6.12 8.88 -3.36%
DY 6.78 1.65 2.17 2.58 2.15 2.76 1.53 28.14%
P/NAPS 0.52 0.57 0.46 0.52 0.93 0.68 0.75 -5.91%

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