[CEPAT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -11.15%
YoY- -45.6%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 228,221 243,552 211,721 219,034 290,186 231,816 164,003 5.65%
PBT 17,831 27,095 27,774 33,104 62,200 35,277 25,907 -6.03%
Tax -6,078 -5,624 -4,152 -7,659 -15,771 -9,409 -7,893 -4.25%
NP 11,753 21,471 23,622 25,445 46,429 25,868 18,014 -6.86%
-
NP to SH 9,816 20,559 23,053 23,891 43,916 24,883 17,421 -9.11%
-
Tax Rate 34.09% 20.76% 14.95% 23.14% 25.36% 26.67% 30.47% -
Total Cost 216,468 222,081 188,099 193,589 243,757 205,948 145,989 6.78%
-
Net Worth 461,266 455,158 439,282 418,509 588,681 363,525 338,425 5.29%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,675 6,192 6,187 7,693 4,647 4,231 5,359 -2.24%
Div Payout % 47.63% 30.12% 26.84% 32.20% 10.58% 17.00% 30.76% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 461,266 455,158 439,282 418,509 588,681 363,525 338,425 5.29%
NOSH 318,446 318,446 318,446 318,446 309,555 211,352 212,846 6.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.15% 8.82% 11.16% 11.62% 16.00% 11.16% 10.98% -
ROE 2.13% 4.52% 5.25% 5.71% 7.46% 6.84% 5.15% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 73.23 78.66 68.44 71.18 93.66 109.68 77.05 -0.84%
EPS 3.15 6.64 7.45 7.76 14.17 11.77 8.18 -14.69%
DPS 1.50 2.00 2.00 2.50 1.50 2.00 2.50 -8.15%
NAPS 1.48 1.47 1.42 1.36 1.90 1.72 1.59 -1.18%
Adjusted Per Share Value based on latest NOSH - 307,727
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.67 76.48 66.49 68.78 91.13 72.80 51.50 5.66%
EPS 3.08 6.46 7.24 7.50 13.79 7.81 5.47 -9.12%
DPS 1.47 1.94 1.94 2.42 1.46 1.33 1.68 -2.19%
NAPS 1.4485 1.4293 1.3795 1.3142 1.8486 1.1416 1.0627 5.29%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.73 0.815 0.935 0.94 1.01 0.99 0.65 -
P/RPS 1.00 1.04 1.37 1.32 1.08 0.90 0.84 2.94%
P/EPS 23.18 12.27 12.55 12.11 7.13 8.41 7.94 19.54%
EY 4.31 8.15 7.97 8.26 14.03 11.89 12.59 -16.35%
DY 2.05 2.45 2.14 2.66 1.49 2.02 3.85 -9.96%
P/NAPS 0.49 0.55 0.66 0.69 0.53 0.58 0.41 3.01%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 16/02/15 25/02/14 25/02/13 27/02/12 23/02/11 24/02/10 -
Price 0.75 0.825 0.94 0.89 1.14 0.83 0.62 -
P/RPS 1.02 1.05 1.37 1.25 1.22 0.76 0.80 4.13%
P/EPS 23.81 12.43 12.61 11.46 8.04 7.05 7.58 21.00%
EY 4.20 8.05 7.93 8.72 12.43 14.18 13.20 -17.36%
DY 2.00 2.42 2.13 2.81 1.32 2.41 4.03 -11.01%
P/NAPS 0.51 0.56 0.66 0.65 0.60 0.48 0.39 4.57%

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