[CEPAT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.79%
YoY- -49.45%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 224,679 235,504 216,005 204,200 290,711 243,182 180,503 3.71%
PBT 13,349 23,143 30,712 29,628 59,796 39,080 29,063 -12.15%
Tax -5,231 -4,430 -4,860 -6,882 -15,275 -10,068 -8,662 -8.05%
NP 8,118 18,713 25,852 22,746 44,521 29,012 20,401 -14.22%
-
NP to SH 6,109 17,790 25,303 21,312 42,164 27,838 19,691 -17.70%
-
Tax Rate 39.19% 19.14% 15.82% 23.23% 25.55% 25.76% 29.80% -
Total Cost 216,561 216,791 190,153 181,454 246,190 214,170 160,102 5.15%
-
Net Worth 461,076 457,271 309,717 403,670 398,568 372,843 346,466 4.87%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,675 6,192 6,187 7,693 4,647 4,231 5,359 -2.24%
Div Payout % 76.53% 34.81% 24.45% 36.10% 11.02% 15.20% 27.22% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 461,076 457,271 309,717 403,670 398,568 372,843 346,466 4.87%
NOSH 318,446 318,446 318,446 318,446 318,446 210,646 211,260 7.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.61% 7.95% 11.97% 11.14% 15.31% 11.93% 11.30% -
ROE 1.32% 3.89% 8.17% 5.28% 10.58% 7.47% 5.68% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 72.12 76.22 69.74 66.27 94.09 115.45 85.44 -2.78%
EPS 1.96 5.76 8.17 6.92 13.65 13.22 9.32 -22.86%
DPS 1.50 2.00 2.00 2.50 1.50 2.00 2.54 -8.39%
NAPS 1.48 1.48 1.00 1.31 1.29 1.77 1.64 -1.69%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.55 73.95 67.83 64.12 91.29 76.37 56.68 3.71%
EPS 1.92 5.59 7.95 6.69 13.24 8.74 6.18 -17.68%
DPS 1.47 1.94 1.94 2.42 1.46 1.33 1.68 -2.19%
NAPS 1.4479 1.4359 0.9726 1.2676 1.2516 1.1708 1.088 4.87%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.76 0.805 1.03 0.89 1.13 0.83 0.64 -
P/RPS 1.05 1.06 1.48 1.34 1.20 0.72 0.75 5.76%
P/EPS 38.76 13.98 12.61 12.87 8.28 6.28 6.87 33.39%
EY 2.58 7.15 7.93 7.77 12.08 15.92 14.56 -25.03%
DY 1.97 2.48 1.94 2.81 1.33 2.41 3.96 -10.97%
P/NAPS 0.51 0.54 1.03 0.68 0.88 0.47 0.39 4.56%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 30/04/15 21/04/14 24/04/13 25/04/12 21/04/11 28/04/10 -
Price 0.68 0.79 1.06 0.89 1.14 0.87 0.63 -
P/RPS 0.94 1.04 1.52 1.34 1.21 0.75 0.74 4.06%
P/EPS 34.68 13.72 12.97 12.87 8.35 6.58 6.76 31.29%
EY 2.88 7.29 7.71 7.77 11.97 15.19 14.79 -23.84%
DY 2.21 2.53 1.89 2.81 1.32 2.30 4.03 -9.51%
P/NAPS 0.46 0.53 1.06 0.68 0.88 0.49 0.38 3.23%

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