[CEPAT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.69%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Revenue 219,034 290,186 231,816 164,003 246,962 247,348 145,905 7.41%
PBT 33,104 62,200 35,277 25,907 53,205 63,500 25,772 4.50%
Tax -7,659 -15,771 -9,409 -7,893 -11,692 -15,122 -4,211 11.11%
NP 25,445 46,429 25,868 18,014 41,513 48,378 21,561 2.96%
-
NP to SH 23,891 43,916 24,883 17,421 39,903 46,384 21,561 1.82%
-
Tax Rate 23.14% 25.36% 26.67% 30.47% 21.98% 23.81% 16.34% -
Total Cost 193,589 243,757 205,948 145,989 205,449 198,970 124,344 8.11%
-
Net Worth 418,509 588,681 363,525 338,425 215,204 215,310 273,452 7.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Div 7,693 4,647 4,231 5,359 10,766 4,306 4,306 10.76%
Div Payout % 32.20% 10.58% 17.00% 30.76% 26.98% 9.28% 19.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Net Worth 418,509 588,681 363,525 338,425 215,204 215,310 273,452 7.78%
NOSH 318,446 309,555 211,352 212,846 215,204 215,310 215,316 7.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
NP Margin 11.62% 16.00% 11.16% 10.98% 16.81% 19.56% 14.78% -
ROE 5.71% 7.46% 6.84% 5.15% 18.54% 21.54% 7.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
RPS 71.18 93.66 109.68 77.05 114.76 114.88 67.76 0.87%
EPS 7.76 14.17 11.77 8.18 18.54 21.54 10.01 -4.38%
DPS 2.50 1.50 2.00 2.50 5.00 2.00 2.00 4.00%
NAPS 1.36 1.90 1.72 1.59 1.00 1.00 1.27 1.21%
Adjusted Per Share Value based on latest NOSH - 212,846
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
RPS 68.78 91.13 72.80 51.50 77.55 77.67 45.82 7.41%
EPS 7.50 13.79 7.81 5.47 12.53 14.57 6.77 1.82%
DPS 2.42 1.46 1.33 1.68 3.38 1.35 1.35 10.82%
NAPS 1.3142 1.8486 1.1416 1.0627 0.6758 0.6761 0.8587 7.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/04/07 -
Price 0.94 1.01 0.99 0.65 0.46 0.96 0.67 -
P/RPS 1.32 1.08 0.90 0.84 0.40 0.84 0.99 5.19%
P/EPS 12.11 7.13 8.41 7.94 2.48 4.46 6.69 11.01%
EY 8.26 14.03 11.89 12.59 40.31 22.44 14.95 -9.92%
DY 2.66 1.49 2.02 3.85 10.87 2.08 2.99 -2.03%
P/NAPS 0.69 0.53 0.58 0.41 0.46 0.96 0.53 4.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Date 25/02/13 27/02/12 23/02/11 24/02/10 25/02/09 - - -
Price 0.89 1.14 0.83 0.62 0.49 0.00 0.00 -
P/RPS 1.25 1.22 0.76 0.80 0.43 0.00 0.00 -
P/EPS 11.46 8.04 7.05 7.58 2.64 0.00 0.00 -
EY 8.72 12.43 14.18 13.20 37.84 0.00 0.00 -
DY 2.81 1.32 2.41 4.03 10.20 0.00 0.00 -
P/NAPS 0.65 0.60 0.48 0.39 0.49 0.00 0.00 -

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