[CEPAT] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[CEPAT] CEPATWAWASAN GROUP BHD

Announcement Date

08-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -92.02%

YoY- -98.55%

Quarter Report

CEPAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	407,041	232,968	200,432	219,804	288,388	274,843	224,679	10.40%
YoY %	74.72%	16.23%	-8.81%	-23.78%	4.93%	22.33%	-	-
Horiz. %	181.17%	103.69%	89.21%	97.83%	128.36%	122.33%	100.00%	-
PBT	78,398	30,266	2,547	3,013	40,385	39,393	13,349	34.30%
YoY %	159.03%	1,088.30%	-15.47%	-92.54%	2.52%	195.10%	-	-
Horiz. %	587.29%	226.73%	19.08%	22.57%	302.53%	295.10%	100.00%	-
Tax	-14,684	-7,613	-3,210	-2,482	-8,917	-10,970	-5,231	18.76%
YoY %	-92.88%	-137.17%	-29.33%	72.17%	18.71%	-109.71%	-	-
Horiz. %	280.71%	145.54%	61.36%	47.45%	170.46%	209.71%	100.00%	-
NP	63,714	22,653	-663	531	31,468	28,423	8,118	40.94%
YoY %	181.26%	3,516.74%	-224.86%	-98.31%	10.71%	250.12%	-	-
Horiz. %	784.85%	279.05%	-8.17%	6.54%	387.63%	350.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,232	21,528	-2,799	415	28,641	26,359	6,109	46.40%
YoY %	179.78%	869.13%	-774.46%	-98.55%	8.66%	331.48%	-	-
Horiz. %	985.96%	352.40%	-45.82%	6.79%	468.83%	431.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.73%	25.15%	126.03%	82.38%	22.08%	27.85%	39.19%	-
YoY %	-25.53%	-80.04%	52.99%	273.10%	-20.72%	-28.94%	-	-
Horiz. %	47.79%	64.17%	321.59%	210.21%	56.34%	71.06%	100.00%	-
Total Cost	343,327	210,315	201,095	219,273	256,920	246,420	216,561	7.97%
YoY %	63.24%	4.58%	-8.29%	-14.65%	4.26%	13.79%	-	-
Horiz. %	158.54%	97.12%	92.86%	101.25%	118.64%	113.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	392,388	339,863	342,953	349,132	352,222	308,967	461,076	-2.65%
YoY %	15.45%	-0.90%	-1.77%	-0.88%	14.00%	-32.99%	-	-
Horiz. %	85.10%	73.71%	74.38%	75.72%	76.39%	67.01%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	12,358	7,724	4,634	4,634	12,358	9,269	4,675	17.57%
YoY %	59.99%	66.68%	0.00%	-62.50%	33.33%	98.27%	-	-
Horiz. %	264.34%	165.22%	99.12%	99.12%	264.34%	198.27%	100.00%	-
Div Payout %	20.52%	35.88%	0.00%	1,116.75%	43.15%	35.16%	76.53%	-
YoY %	-42.81%	0.00%	0.00%	2,488.06%	22.72%	-54.06%	-	-
Horiz. %	26.81%	46.88%	0.00%	1,459.23%	56.38%	45.94%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	392,388	339,863	342,953	349,132	352,222	308,967	461,076	-2.65%
YoY %	15.45%	-0.90%	-1.77%	-0.88%	14.00%	-32.99%	-	-
Horiz. %	85.10%	73.71%	74.38%	75.72%	76.39%	67.01%	100.00%	-
NOSH	318,446	318,446	318,446	318,446	318,446	308,967	318,446	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	3.07%	-2.98%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	97.02%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	15.65%	9.72%	-0.33%	0.24%	10.91%	10.34%	3.61%	-
YoY %	61.01%	3,045.45%	-237.50%	-97.80%	5.51%	186.43%	-	-
Horiz. %	433.52%	269.25%	-9.14%	6.65%	302.22%	286.43%	100.00%	-
ROE	15.35%	6.33%	-0.82%	0.12%	8.13%	8.53%	1.32%	-
YoY %	142.50%	871.95%	-783.33%	-98.52%	-4.69%	546.21%	-	-
Horiz. %	1,162.88%	479.55%	-62.12%	9.09%	615.91%	646.21%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	131.74	75.40	64.87	71.14	93.34	88.96	72.12	10.55%
YoY %	74.72%	16.23%	-8.81%	-23.78%	4.92%	23.35%	-	-
Horiz. %	182.67%	104.55%	89.95%	98.64%	129.42%	123.35%	100.00%	-
EPS	19.49	6.97	-0.91	0.13	9.27	8.53	1.96	46.61%
YoY %	179.63%	865.93%	-800.00%	-98.60%	8.68%	335.20%	-	-
Horiz. %	994.39%	355.61%	-46.43%	6.63%	472.96%	435.20%	100.00%	-
DPS	4.00	2.50	1.50	1.50	4.00	3.00	1.50	17.75%
YoY %	60.00%	66.67%	0.00%	-62.50%	33.33%	100.00%	-	-
Horiz. %	266.67%	166.67%	100.00%	100.00%	266.67%	200.00%	100.00%	-
NAPS	1.27	1.10	1.11	1.13	1.14	1.00	1.48	-2.51%
YoY %	15.45%	-0.90%	-1.77%	-0.88%	14.00%	-32.43%	-	-
Horiz. %	85.81%	74.32%	75.00%	76.35%	77.03%	67.57%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 318,446
RPS	127.82	73.16	62.94	69.02	90.56	86.31	70.55	10.40%
YoY %	74.71%	16.24%	-8.81%	-23.79%	4.92%	22.34%	-	-
Horiz. %	181.18%	103.70%	89.21%	97.83%	128.36%	122.34%	100.00%	-
EPS	18.91	6.76	-0.88	0.13	8.99	8.28	1.92	46.38%
YoY %	179.73%	868.18%	-776.92%	-98.55%	8.57%	331.25%	-	-
Horiz. %	984.90%	352.08%	-45.83%	6.77%	468.23%	431.25%	100.00%	-
DPS	3.88	2.43	1.46	1.46	3.88	2.91	1.47	17.54%
YoY %	59.67%	66.44%	0.00%	-62.37%	33.33%	97.96%	-	-
Horiz. %	263.95%	165.31%	99.32%	99.32%	263.95%	197.96%	100.00%	-
NAPS	1.2322	1.0673	1.077	1.0964	1.1061	0.9702	1.4479	-2.65%
YoY %	15.45%	-0.90%	-1.77%	-0.88%	14.01%	-32.99%	-	-
Horiz. %	85.10%	73.71%	74.38%	75.72%	76.39%	67.01%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	1.00	0.68	0.36	0.60	0.75	0.855	0.76	-
P/RPS	0.76	0.90	0.55	0.84	0.80	0.96	1.05	-5.24%
YoY %	-15.56%	63.64%	-34.52%	5.00%	-16.67%	-8.57%	-	-
Horiz. %	72.38%	85.71%	52.38%	80.00%	76.19%	91.43%	100.00%	-
P/EPS	5.13	9.76	-39.74	446.70	8.09	10.02	38.76	-28.60%
YoY %	-47.44%	124.56%	-108.90%	5,421.63%	-19.26%	-74.15%	-	-
Horiz. %	13.24%	25.18%	-102.53%	1,152.48%	20.87%	25.85%	100.00%	-
EY	19.49	10.25	-2.52	0.22	12.36	9.98	2.58	40.05%
YoY %	90.15%	506.75%	-1,245.45%	-98.22%	23.85%	286.82%	-	-
Horiz. %	755.43%	397.29%	-97.67%	8.53%	479.07%	386.82%	100.00%	-
DY	4.00	3.68	4.17	2.50	5.33	3.51	1.97	12.52%
YoY %	8.70%	-11.75%	66.80%	-53.10%	51.85%	78.17%	-	-
Horiz. %	203.05%	186.80%	211.68%	126.90%	270.56%	178.17%	100.00%	-
P/NAPS	0.79	0.62	0.32	0.53	0.66	0.86	0.51	7.56%
YoY %	27.42%	93.75%	-39.62%	-19.70%	-23.26%	68.63%	-	-
Horiz. %	154.90%	121.57%	62.75%	103.92%	129.41%	168.63%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	11/05/22	25/05/21	24/06/20	08/05/19	16/05/18	17/05/17	27/05/16	-
Price	1.07	0.665	0.45	0.60	0.75	0.84	0.68	-
P/RPS	0.81	0.88	0.69	0.84	0.80	0.94	0.94	-2.44%
YoY %	-7.95%	27.54%	-17.86%	5.00%	-14.89%	0.00%	-	-
Horiz. %	86.17%	93.62%	73.40%	89.36%	85.11%	100.00%	100.00%	-
P/EPS	5.49	9.54	-49.67	446.70	8.09	9.85	34.68	-26.43%
YoY %	-42.45%	119.21%	-111.12%	5,421.63%	-17.87%	-71.60%	-	-
Horiz. %	15.83%	27.51%	-143.22%	1,288.06%	23.33%	28.40%	100.00%	-
EY	18.22	10.48	-2.01	0.22	12.36	10.16	2.88	35.97%
YoY %	73.85%	621.39%	-1,013.64%	-98.22%	21.65%	252.78%	-	-
Horiz. %	632.64%	363.89%	-69.79%	7.64%	429.17%	352.78%	100.00%	-
DY	3.74	3.76	3.33	2.50	5.33	3.57	2.21	9.15%
YoY %	-0.53%	12.91%	33.20%	-53.10%	49.30%	61.54%	-	-
Horiz. %	169.23%	170.14%	150.68%	113.12%	241.18%	161.54%	100.00%	-
P/NAPS	0.84	0.60	0.41	0.53	0.66	0.84	0.46	10.55%
YoY %	40.00%	46.34%	-22.64%	-19.70%	-21.43%	82.61%	-	-
Horiz. %	182.61%	130.43%	89.13%	115.22%	143.48%	182.61%	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