[CEPAT] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -39.41%
YoY- -68.26%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 331,992 407,041 232,968 200,432 219,804 288,388 274,843 3.19%
PBT 36,968 78,398 30,266 2,547 3,013 40,385 39,393 -1.05%
Tax -16,776 -14,684 -7,613 -3,210 -2,482 -8,917 -10,970 7.33%
NP 20,192 63,714 22,653 -663 531 31,468 28,423 -5.53%
-
NP to SH 19,119 60,232 21,528 -2,799 415 28,641 26,359 -5.20%
-
Tax Rate 45.38% 18.73% 25.15% 126.03% 82.38% 22.08% 27.85% -
Total Cost 311,800 343,327 210,315 201,095 219,273 256,920 246,420 3.99%
-
Net Worth 398,567 392,388 339,863 342,953 349,132 352,222 308,967 4.33%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 12,358 12,358 7,724 4,634 4,634 12,358 9,269 4.90%
Div Payout % 64.64% 20.52% 35.88% 0.00% 1,116.75% 43.15% 35.16% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 398,567 392,388 339,863 342,953 349,132 352,222 308,967 4.33%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 308,967 0.50%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.08% 15.65% 9.72% -0.33% 0.24% 10.91% 10.34% -
ROE 4.80% 15.35% 6.33% -0.82% 0.12% 8.13% 8.53% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 107.45 131.74 75.40 64.87 71.14 93.34 88.96 3.19%
EPS 6.19 19.49 6.97 -0.91 0.13 9.27 8.53 -5.20%
DPS 4.00 4.00 2.50 1.50 1.50 4.00 3.00 4.90%
NAPS 1.29 1.27 1.10 1.11 1.13 1.14 1.00 4.33%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 104.25 127.82 73.16 62.94 69.02 90.56 86.31 3.19%
EPS 6.00 18.91 6.76 -0.88 0.13 8.99 8.28 -5.22%
DPS 3.88 3.88 2.43 1.46 1.46 3.88 2.91 4.90%
NAPS 1.2516 1.2322 1.0673 1.077 1.0964 1.1061 0.9702 4.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.72 1.00 0.68 0.36 0.60 0.75 0.855 -
P/RPS 0.67 0.76 0.90 0.55 0.84 0.80 0.96 -5.81%
P/EPS 11.64 5.13 9.76 -39.74 446.70 8.09 10.02 2.52%
EY 8.59 19.49 10.25 -2.52 0.22 12.36 9.98 -2.46%
DY 5.56 4.00 3.68 4.17 2.50 5.33 3.51 7.96%
P/NAPS 0.56 0.79 0.62 0.32 0.53 0.66 0.86 -6.89%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 11/05/22 25/05/21 24/06/20 08/05/19 16/05/18 17/05/17 -
Price 0.66 1.07 0.665 0.45 0.60 0.75 0.84 -
P/RPS 0.61 0.81 0.88 0.69 0.84 0.80 0.94 -6.95%
P/EPS 10.67 5.49 9.54 -49.67 446.70 8.09 9.85 1.34%
EY 9.38 18.22 10.48 -2.01 0.22 12.36 10.16 -1.32%
DY 6.06 3.74 3.76 3.33 2.50 5.33 3.57 9.21%
P/NAPS 0.51 0.84 0.60 0.41 0.53 0.66 0.84 -7.97%

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