[CEPAT] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -27.42%
YoY- -52.25%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 240,710 274,140 254,678 228,221 243,552 211,721 219,034 1.58%
PBT 9,585 40,439 30,721 17,831 27,095 27,774 33,104 -18.65%
Tax -4,063 -9,349 -8,233 -6,078 -5,624 -4,152 -7,659 -10.02%
NP 5,522 31,090 22,488 11,753 21,471 23,622 25,445 -22.47%
-
NP to SH 5,199 27,636 21,144 9,816 20,559 23,053 23,891 -22.43%
-
Tax Rate 42.39% 23.12% 26.80% 34.09% 20.76% 14.95% 23.14% -
Total Cost 235,188 243,050 232,190 216,468 222,081 188,099 193,589 3.29%
-
Net Worth 346,043 497,436 472,719 461,266 455,158 439,282 418,509 -3.11%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,813 10,813 - 4,675 6,192 6,187 7,693 5.83%
Div Payout % 208.00% 39.13% - 47.63% 30.12% 26.84% 32.20% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 346,043 497,436 472,719 461,266 455,158 439,282 418,509 -3.11%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.29% 11.34% 8.83% 5.15% 8.82% 11.16% 11.62% -
ROE 1.50% 5.56% 4.47% 2.13% 4.52% 5.25% 5.71% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 77.91 88.73 82.43 73.23 78.66 68.44 71.18 1.51%
EPS 1.68 8.94 6.84 3.15 6.64 7.45 7.76 -22.50%
DPS 3.50 3.50 0.00 1.50 2.00 2.00 2.50 5.76%
NAPS 1.12 1.61 1.53 1.48 1.47 1.42 1.36 -3.18%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.59 86.09 79.98 71.67 76.48 66.49 68.78 1.58%
EPS 1.63 8.68 6.64 3.08 6.46 7.24 7.50 -22.45%
DPS 3.40 3.40 0.00 1.47 1.94 1.94 2.42 5.82%
NAPS 1.0867 1.5621 1.4845 1.4485 1.4293 1.3795 1.3142 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.565 0.805 0.865 0.73 0.815 0.935 0.94 -
P/RPS 0.73 0.91 1.05 1.00 1.04 1.37 1.32 -9.39%
P/EPS 33.58 9.00 12.64 23.18 12.27 12.55 12.11 18.51%
EY 2.98 11.11 7.91 4.31 8.15 7.97 8.26 -15.61%
DY 6.19 4.35 0.00 2.05 2.45 2.14 2.66 15.10%
P/NAPS 0.50 0.50 0.57 0.49 0.55 0.66 0.69 -5.22%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 22/02/17 26/02/16 16/02/15 25/02/14 25/02/13 -
Price 0.60 0.83 0.87 0.75 0.825 0.94 0.89 -
P/RPS 0.77 0.94 1.06 1.02 1.05 1.37 1.25 -7.75%
P/EPS 35.66 9.28 12.71 23.81 12.43 12.61 11.46 20.81%
EY 2.80 10.78 7.87 4.20 8.05 7.93 8.72 -17.24%
DY 5.83 4.22 0.00 2.00 2.42 2.13 2.81 12.92%
P/NAPS 0.54 0.52 0.57 0.51 0.56 0.66 0.65 -3.04%

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