[CEPAT] YoY TTM Result on 31-Jul-2006 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 0.78%
YoY- 852.9%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Revenue 260,571 174,060 129,424 117,353 124,936 124,196 70,521 25.91%
PBT 70,062 36,877 21,383 20,987 7,817 15,081 6,869 50.60%
Tax -15,564 -6,676 -5,443 -5,712 -6,214 -4,914 -1,645 48.62%
NP 54,498 30,201 15,940 15,275 1,603 10,167 5,224 51.20%
-
NP to SH 52,366 29,473 15,940 15,275 1,603 10,167 5,224 50.14%
-
Tax Rate 22.21% 18.10% 25.45% 27.22% 79.49% 32.58% 23.95% -
Total Cost 206,073 143,859 113,484 102,078 123,333 114,029 65,297 22.46%
-
Net Worth 314,668 279,803 0 256,083 151,447 148,398 0 -
Dividend
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Div 4,306 4,306 - 4,315 - - - -
Div Payout % 8.22% 14.61% - 28.25% - - - -
Equity
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Net Worth 314,668 279,803 0 256,083 151,447 148,398 0 -
NOSH 215,526 215,233 215,107 215,196 216,354 215,070 200,782 1.25%
Ratio Analysis
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
NP Margin 20.91% 17.35% 12.32% 13.02% 1.28% 8.19% 7.41% -
ROE 16.64% 10.53% 0.00% 5.96% 1.06% 6.85% 0.00% -
Per Share
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
RPS 120.90 80.87 60.17 54.53 57.75 57.75 35.12 24.35%
EPS 24.30 13.69 7.41 7.10 0.74 4.73 2.60 48.30%
DPS 2.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.46 1.30 0.00 1.19 0.70 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,196
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
RPS 81.83 54.66 40.64 36.85 39.23 39.00 22.15 25.91%
EPS 16.44 9.26 5.01 4.80 0.50 3.19 1.64 50.14%
DPS 1.35 1.35 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.9881 0.8787 0.00 0.8042 0.4756 0.466 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Date 31/03/08 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 31/07/02 -
Price 0.83 0.87 0.60 0.55 0.71 0.71 0.55 -
P/RPS 0.69 1.08 1.00 1.01 1.23 1.23 1.57 -13.49%
P/EPS 3.42 6.35 8.10 7.75 95.83 15.02 21.14 -27.47%
EY 29.27 15.74 12.35 12.91 1.04 6.66 4.73 37.90%
DY 2.41 2.30 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.00 0.46 1.01 1.03 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 31/07/02 CAGR
Date - - - 21/09/06 12/09/05 30/09/04 13/09/02 -
Price 0.00 0.00 0.00 0.55 0.59 0.62 0.49 -
P/RPS 0.00 0.00 0.00 1.01 1.02 1.07 1.40 -
P/EPS 0.00 0.00 0.00 7.75 79.63 13.12 18.83 -
EY 0.00 0.00 0.00 12.91 1.26 7.62 5.31 -
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.46 0.84 0.90 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