[CEPAT] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -12.58%
YoY- 813.41%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 276,140 219,064 159,642 119,269 117,030 127,265 119,401 19.67%
PBT 70,887 56,965 31,687 17,907 7,178 18,279 17,440 35.03%
Tax -14,537 -14,540 -5,653 -4,553 -5,716 -5,954 -5,513 23.08%
NP 56,350 42,425 26,034 13,354 1,462 12,325 11,927 39.46%
-
NP to SH 54,071 40,618 25,746 13,354 1,462 12,325 11,927 38.23%
-
Tax Rate 20.51% 25.52% 17.84% 25.43% 79.63% 32.57% 31.61% -
Total Cost 219,790 176,639 133,608 105,915 115,568 114,940 107,474 16.56%
-
Net Worth 323,263 292,884 0 260,288 157,187 155,304 130,973 21.35%
Dividend
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 8,616 - 4,306 4,315 - - - -
Div Payout % 15.94% - 16.73% 32.32% - - - -
Equity
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 323,263 292,884 0 260,288 157,187 155,304 130,973 21.35%
NOSH 215,508 215,356 215,399 215,114 215,324 215,700 201,528 1.44%
Ratio Analysis
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 20.41% 19.37% 16.31% 11.20% 1.25% 9.68% 9.99% -
ROE 16.73% 13.87% 0.00% 5.13% 0.93% 7.94% 9.11% -
Per Share
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 128.13 101.72 74.11 55.44 54.35 59.00 59.25 17.96%
EPS 25.09 18.86 11.95 6.21 0.68 5.71 5.92 36.25%
DPS 4.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.50 1.36 0.00 1.21 0.73 0.72 0.6499 19.62%
Adjusted Per Share Value based on latest NOSH - 215,114
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 86.71 68.79 50.13 37.45 36.75 39.96 37.49 19.67%
EPS 16.98 12.76 8.08 4.19 0.46 3.87 3.75 38.19%
DPS 2.71 0.00 1.35 1.36 0.00 0.00 0.00 -
NAPS 1.0151 0.9197 0.00 0.8174 0.4936 0.4877 0.4113 21.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/06/08 31/10/07 29/06/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.83 0.93 0.85 0.55 0.57 0.59 0.56 -
P/RPS 0.65 0.91 1.15 0.99 1.05 1.00 0.95 -7.80%
P/EPS 3.31 4.93 7.11 8.86 83.95 10.33 9.46 -20.14%
EY 30.23 20.28 14.06 11.29 1.19 9.68 10.57 25.24%
DY 4.82 0.00 2.35 3.64 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.00 0.45 0.78 0.82 0.86 -9.13%
Price Multiplier on Announcement Date
30/06/08 31/10/07 30/06/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 29/07/08 - - 14/12/06 25/11/05 10/12/04 30/12/03 -
Price 0.75 0.00 0.00 0.56 0.54 0.65 0.53 -
P/RPS 0.59 0.00 0.00 1.01 0.99 1.10 0.89 -8.42%
P/EPS 2.99 0.00 0.00 9.02 79.53 11.38 8.96 -20.94%
EY 33.45 0.00 0.00 11.09 1.26 8.79 11.17 26.48%
DY 5.33 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.00 0.46 0.74 0.90 0.82 -10.05%

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