[CEPAT] YoY TTM Result on 31-Mar-2011 [#1]

Stock

[CEPAT] CEPATWAWASAN GROUP BHD

Announcement Date

21-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 11.88%

YoY- 41.37%

Quarter Report

CEPAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	216,005	204,200	290,711	243,182	180,503	219,304	260,571	-3.07%
YoY %	5.78%	-29.76%	19.54%	34.72%	-17.69%	-15.84%	-	-
Horiz. %	82.90%	78.37%	111.57%	93.33%	69.27%	84.16%	100.00%	-
PBT	30,712	29,628	59,796	39,080	29,063	38,405	70,062	-12.83%
YoY %	3.66%	-50.45%	53.01%	34.47%	-24.32%	-45.18%	-	-
Horiz. %	43.84%	42.29%	85.35%	55.78%	41.48%	54.82%	100.00%	-
Tax	-4,860	-6,882	-15,275	-10,068	-8,662	-9,188	-15,564	-17.62%
YoY %	29.38%	54.95%	-51.72%	-16.23%	5.72%	40.97%	-	-
Horiz. %	31.23%	44.22%	98.14%	64.69%	55.65%	59.03%	100.00%	-
NP	25,852	22,746	44,521	29,012	20,401	29,217	54,498	-11.68%
YoY %	13.66%	-48.91%	53.46%	42.21%	-30.17%	-46.39%	-	-
Horiz. %	47.44%	41.74%	81.69%	53.23%	37.43%	53.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,303	21,312	42,164	27,838	19,691	28,088	52,366	-11.41%
YoY %	18.73%	-49.45%	51.46%	41.37%	-29.90%	-46.36%	-	-
Horiz. %	48.32%	40.70%	80.52%	53.16%	37.60%	53.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.82%	23.23%	25.55%	25.76%	29.80%	23.92%	22.21%	-
YoY %	-31.90%	-9.08%	-0.82%	-13.56%	24.58%	7.70%	-	-
Horiz. %	71.23%	104.59%	115.04%	115.98%	134.17%	107.70%	100.00%	-
Total Cost	190,153	181,454	246,190	214,170	160,102	190,087	206,073	-1.33%
YoY %	4.79%	-26.30%	14.95%	33.77%	-15.77%	-7.76%	-	-
Horiz. %	92.27%	88.05%	119.47%	103.93%	77.69%	92.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,717	403,670	398,568	372,843	346,466	335,744	314,668	-0.26%
YoY %	-23.27%	1.28%	6.90%	7.61%	3.19%	6.70%	-	-
Horiz. %	98.43%	128.28%	126.66%	118.49%	110.11%	106.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	6,187	7,693	4,647	4,231	5,359	10,766	4,306	6.22%
YoY %	-19.58%	65.55%	9.83%	-21.05%	-50.22%	150.02%	-	-
Horiz. %	143.68%	178.66%	107.92%	98.26%	124.45%	250.02%	100.00%	-
Div Payout %	24.45%	36.10%	11.02%	15.20%	27.22%	38.33%	8.22%	-
YoY %	-32.27%	227.59%	-27.50%	-44.16%	-28.99%	366.30%	-	-
Horiz. %	297.45%	439.17%	134.06%	184.91%	331.14%	466.30%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	309,717	403,670	398,568	372,843	346,466	335,744	314,668	-0.26%
YoY %	-23.27%	1.28%	6.90%	7.61%	3.19%	6.70%	-	-
Horiz. %	98.43%	128.28%	126.66%	118.49%	110.11%	106.70%	100.00%	-
NOSH	318,446	318,446	318,446	210,646	211,260	215,220	215,526	6.71%
YoY %	0.00%	0.00%	51.18%	-0.29%	-1.84%	-0.14%	-	-
Horiz. %	147.75%	147.75%	147.75%	97.74%	98.02%	99.86%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	11.97%	11.14%	15.31%	11.93%	11.30%	13.32%	20.91%	-
YoY %	7.45%	-27.24%	28.33%	5.58%	-15.17%	-36.30%	-	-
Horiz. %	57.25%	53.28%	73.22%	57.05%	54.04%	63.70%	100.00%	-
ROE	8.17%	5.28%	10.58%	7.47%	5.68%	8.37%	16.64%	-
YoY %	54.73%	-50.09%	41.63%	31.51%	-32.14%	-49.70%	-	-
Horiz. %	49.10%	31.73%	63.58%	44.89%	34.13%	50.30%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	69.74	66.27	94.09	115.45	85.44	101.90	120.90	-8.75%
YoY %	5.24%	-29.57%	-18.50%	35.12%	-16.15%	-15.72%	-	-
Horiz. %	57.68%	54.81%	77.82%	95.49%	70.67%	84.28%	100.00%	-
EPS	8.17	6.92	13.65	13.22	9.32	13.05	24.30	-16.60%
YoY %	18.06%	-49.30%	3.25%	41.85%	-28.58%	-46.30%	-	-
Horiz. %	33.62%	28.48%	56.17%	54.40%	38.35%	53.70%	100.00%	-
DPS	2.00	2.50	1.50	2.00	2.54	5.00	2.00	0.00%
YoY %	-20.00%	66.67%	-25.00%	-21.26%	-49.20%	150.00%	-	-
Horiz. %	100.00%	125.00%	75.00%	100.00%	127.00%	250.00%	100.00%	-
NAPS	1.00	1.31	1.29	1.77	1.64	1.56	1.46	-6.10%
YoY %	-23.66%	1.55%	-27.12%	7.93%	5.13%	6.85%	-	-
Horiz. %	68.49%	89.73%	88.36%	121.23%	112.33%	106.85%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 210,646
RPS	67.83	64.12	91.29	76.37	56.68	68.87	81.83	-3.07%
YoY %	5.79%	-29.76%	19.54%	34.74%	-17.70%	-15.84%	-	-
Horiz. %	82.89%	78.36%	111.56%	93.33%	69.27%	84.16%	100.00%	-
EPS	7.95	6.69	13.24	8.74	6.18	8.82	16.44	-11.39%
YoY %	18.83%	-49.47%	51.49%	41.42%	-29.93%	-46.35%	-	-
Horiz. %	48.36%	40.69%	80.54%	53.16%	37.59%	53.65%	100.00%	-
DPS	1.94	2.42	1.46	1.33	1.68	3.38	1.35	6.22%
YoY %	-19.83%	65.75%	9.77%	-20.83%	-50.30%	150.37%	-	-
Horiz. %	143.70%	179.26%	108.15%	98.52%	124.44%	250.37%	100.00%	-
NAPS	0.9726	1.2676	1.2516	1.1708	1.088	1.0543	0.9881	-0.26%
YoY %	-23.27%	1.28%	6.90%	7.61%	3.20%	6.70%	-	-
Horiz. %	98.43%	128.29%	126.67%	118.49%	110.11%	106.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.03	0.89	1.13	0.83	0.64	0.50	0.83	-
P/RPS	1.48	1.34	1.20	0.72	0.75	0.49	0.69	13.55%
YoY %	10.45%	11.67%	66.67%	-4.00%	53.06%	-28.99%	-	-
Horiz. %	214.49%	194.20%	173.91%	104.35%	108.70%	71.01%	100.00%	-
P/EPS	12.61	12.87	8.28	6.28	6.87	3.83	3.42	24.28%
YoY %	-2.02%	55.43%	31.85%	-8.59%	79.37%	11.99%	-	-
Horiz. %	368.71%	376.32%	242.11%	183.63%	200.88%	111.99%	100.00%	-
EY	7.93	7.77	12.08	15.92	14.56	26.10	29.27	-19.55%
YoY %	2.06%	-35.68%	-24.12%	9.34%	-44.21%	-10.83%	-	-
Horiz. %	27.09%	26.55%	41.27%	54.39%	49.74%	89.17%	100.00%	-
DY	1.94	2.81	1.33	2.41	3.96	10.00	2.41	-3.54%
YoY %	-30.96%	111.28%	-44.81%	-39.14%	-60.40%	314.94%	-	-
Horiz. %	80.50%	116.60%	55.19%	100.00%	164.32%	414.94%	100.00%	-
P/NAPS	1.03	0.68	0.88	0.47	0.39	0.32	0.57	10.35%
YoY %	51.47%	-22.73%	87.23%	20.51%	21.88%	-43.86%	-	-
Horiz. %	180.70%	119.30%	154.39%	82.46%	68.42%	56.14%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	21/04/14	24/04/13	25/04/12	21/04/11	28/04/10	27/04/09	-	-
Price	1.06	0.89	1.14	0.87	0.63	0.58	0.00	-
P/RPS	1.52	1.34	1.21	0.75	0.74	0.57	0.00	-
YoY %	13.43%	10.74%	61.33%	1.35%	29.82%	0.00%	-	-
Horiz. %	266.67%	235.09%	212.28%	131.58%	129.82%	100.00%	-	-
P/EPS	12.97	12.87	8.35	6.58	6.76	4.44	0.00	-
YoY %	0.78%	54.13%	26.90%	-2.66%	52.25%	0.00%	-	-
Horiz. %	292.12%	289.86%	188.06%	148.20%	152.25%	100.00%	-	-
EY	7.71	7.77	11.97	15.19	14.79	22.50	0.00	-
YoY %	-0.77%	-35.09%	-21.20%	2.70%	-34.27%	0.00%	-	-
Horiz. %	34.27%	34.53%	53.20%	67.51%	65.73%	100.00%	-	-
DY	1.89	2.81	1.32	2.30	4.03	8.62	0.00	-
YoY %	-32.74%	112.88%	-42.61%	-42.93%	-53.25%	0.00%	-	-
Horiz. %	21.93%	32.60%	15.31%	26.68%	46.75%	100.00%	-	-
P/NAPS	1.06	0.68	0.88	0.49	0.38	0.37	0.00	-
YoY %	55.88%	-22.73%	79.59%	28.95%	2.70%	0.00%	-	-
Horiz. %	286.49%	183.78%	237.84%	132.43%	102.70%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos