[CEPAT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.03%
YoY- -29.9%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Revenue 204,200 290,711 243,182 180,503 219,304 260,571 174,060 2.85%
PBT 29,628 59,796 39,080 29,063 38,405 70,062 36,877 -3.78%
Tax -6,882 -15,275 -10,068 -8,662 -9,188 -15,564 -6,676 0.53%
NP 22,746 44,521 29,012 20,401 29,217 54,498 30,201 -4.87%
-
NP to SH 21,312 42,164 27,838 19,691 28,088 52,366 29,473 -5.55%
-
Tax Rate 23.23% 25.55% 25.76% 29.80% 23.92% 22.21% 18.10% -
Total Cost 181,454 246,190 214,170 160,102 190,087 206,073 143,859 4.17%
-
Net Worth 403,670 398,568 372,843 346,466 335,744 314,668 279,803 6.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Div 7,693 4,647 4,231 5,359 10,766 4,306 4,306 10.77%
Div Payout % 36.10% 11.02% 15.20% 27.22% 38.33% 8.22% 14.61% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Net Worth 403,670 398,568 372,843 346,466 335,744 314,668 279,803 6.67%
NOSH 318,446 318,446 210,646 211,260 215,220 215,526 215,233 7.15%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
NP Margin 11.14% 15.31% 11.93% 11.30% 13.32% 20.91% 17.35% -
ROE 5.28% 10.58% 7.47% 5.68% 8.37% 16.64% 10.53% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
RPS 66.27 94.09 115.45 85.44 101.90 120.90 80.87 -3.44%
EPS 6.92 13.65 13.22 9.32 13.05 24.30 13.69 -11.33%
DPS 2.50 1.50 2.00 2.54 5.00 2.00 2.00 4.01%
NAPS 1.31 1.29 1.77 1.64 1.56 1.46 1.30 0.13%
Adjusted Per Share Value based on latest NOSH - 211,260
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
RPS 64.12 91.29 76.37 56.68 68.87 81.83 54.66 2.85%
EPS 6.69 13.24 8.74 6.18 8.82 16.44 9.26 -5.57%
DPS 2.42 1.46 1.33 1.68 3.38 1.35 1.35 10.83%
NAPS 1.2676 1.2516 1.1708 1.088 1.0543 0.9881 0.8787 6.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 -
Price 0.89 1.13 0.83 0.64 0.50 0.83 0.87 -
P/RPS 1.34 1.20 0.72 0.75 0.49 0.69 1.08 3.87%
P/EPS 12.87 8.28 6.28 6.87 3.83 3.42 6.35 13.26%
EY 7.77 12.08 15.92 14.56 26.10 29.27 15.74 -11.70%
DY 2.81 1.33 2.41 3.96 10.00 2.41 2.30 3.59%
P/NAPS 0.68 0.88 0.47 0.39 0.32 0.57 0.67 0.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/07/07 CAGR
Date 24/04/13 25/04/12 21/04/11 28/04/10 27/04/09 - - -
Price 0.89 1.14 0.87 0.63 0.58 0.00 0.00 -
P/RPS 1.34 1.21 0.75 0.74 0.57 0.00 0.00 -
P/EPS 12.87 8.35 6.58 6.76 4.44 0.00 0.00 -
EY 7.77 11.97 15.19 14.79 22.50 0.00 0.00 -
DY 2.81 1.32 2.30 4.03 8.62 0.00 0.00 -
P/NAPS 0.68 0.88 0.49 0.38 0.37 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