[CEPAT] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.2%
YoY- 115.13%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Revenue 231,816 164,003 246,962 247,348 145,905 115,636 127,252 11.14%
PBT 35,277 25,907 53,205 63,500 25,772 20,975 9,449 26.13%
Tax -9,409 -7,893 -11,692 -15,122 -4,211 -5,818 -6,869 5.70%
NP 25,868 18,014 41,513 48,378 21,561 15,157 2,580 50.12%
-
NP to SH 24,883 17,421 39,903 46,384 21,561 15,157 2,580 49.09%
-
Tax Rate 26.67% 30.47% 21.98% 23.81% 16.34% 27.74% 72.70% -
Total Cost 205,948 145,989 205,449 198,970 124,344 100,479 124,672 9.24%
-
Net Worth 363,525 338,425 215,204 215,310 273,452 254,084 148,415 17.10%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Div 4,231 5,359 10,766 4,306 4,306 4,315 - -
Div Payout % 17.00% 30.76% 26.98% 9.28% 19.97% 28.47% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 363,525 338,425 215,204 215,310 273,452 254,084 148,415 17.10%
NOSH 211,352 212,846 215,204 215,310 215,316 215,326 215,094 -0.30%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 11.16% 10.98% 16.81% 19.56% 14.78% 13.11% 2.03% -
ROE 6.84% 5.15% 18.54% 21.54% 7.88% 5.97% 1.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
RPS 109.68 77.05 114.76 114.88 67.76 53.70 59.16 11.49%
EPS 11.77 8.18 18.54 21.54 10.01 7.04 1.20 49.54%
DPS 2.00 2.50 5.00 2.00 2.00 2.00 0.00 -
NAPS 1.72 1.59 1.00 1.00 1.27 1.18 0.69 17.46%
Adjusted Per Share Value based on latest NOSH - 215,310
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
RPS 72.80 51.50 77.55 77.67 45.82 36.31 39.96 11.15%
EPS 7.81 5.47 12.53 14.57 6.77 4.76 0.81 49.09%
DPS 1.33 1.68 3.38 1.35 1.35 1.36 0.00 -
NAPS 1.1416 1.0627 0.6758 0.6761 0.8587 0.7979 0.4661 17.10%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 30/04/07 28/04/06 29/04/05 -
Price 0.99 0.65 0.46 0.96 0.67 0.52 0.57 -
P/RPS 0.90 0.84 0.40 0.84 0.99 0.97 0.96 -1.13%
P/EPS 8.41 7.94 2.48 4.46 6.69 7.39 47.52 -26.30%
EY 11.89 12.59 40.31 22.44 14.95 13.54 2.10 35.73%
DY 2.02 3.85 10.87 2.08 2.99 3.85 0.00 -
P/NAPS 0.58 0.41 0.46 0.96 0.53 0.44 0.83 -6.12%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 CAGR
Date 23/02/11 24/02/10 25/02/09 - - 26/05/06 30/06/05 -
Price 0.83 0.62 0.49 0.00 0.00 0.53 0.53 -
P/RPS 0.76 0.80 0.43 0.00 0.00 0.99 0.90 -2.93%
P/EPS 7.05 7.58 2.64 0.00 0.00 7.53 44.19 -27.63%
EY 14.18 13.20 37.84 0.00 0.00 13.28 2.26 38.21%
DY 2.41 4.03 10.20 0.00 0.00 3.77 0.00 -
P/NAPS 0.48 0.39 0.49 0.00 0.00 0.45 0.77 -7.99%

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