[CEPAT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -23.33%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 242,024 231,816 206,468 197,742 196,560 164,003 153,290 35.62%
PBT 44,112 35,277 31,218 22,732 28,900 25,907 22,912 54.82%
Tax -9,892 -9,409 -8,086 -6,066 -7,256 -7,893 -6,576 31.31%
NP 34,220 25,868 23,132 16,666 21,644 18,014 16,336 63.78%
-
NP to SH 32,608 24,883 22,130 15,942 20,792 17,421 15,681 62.98%
-
Tax Rate 22.42% 26.67% 25.90% 26.68% 25.11% 30.47% 28.70% -
Total Cost 207,804 205,948 183,336 181,076 174,916 145,989 136,954 32.07%
-
Net Worth 372,843 363,625 357,332 348,863 346,533 347,592 342,490 5.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,228 2,819 4,228 - 5,364 4,308 -
Div Payout % - 16.99% 12.74% 26.53% - 30.79% 27.47% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 372,843 363,625 357,332 348,863 346,533 347,592 342,490 5.82%
NOSH 210,646 211,410 211,439 211,432 211,300 214,563 215,402 -1.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.14% 11.16% 11.20% 8.43% 11.01% 10.98% 10.66% -
ROE 8.75% 6.84% 6.19% 4.57% 6.00% 5.01% 4.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 114.90 109.65 97.65 93.52 93.02 76.44 71.16 37.67%
EPS 15.48 11.77 10.47 7.54 9.84 8.12 7.28 65.43%
DPS 0.00 2.00 1.33 2.00 0.00 2.50 2.00 -
NAPS 1.77 1.72 1.69 1.65 1.64 1.62 1.59 7.41%
Adjusted Per Share Value based on latest NOSH - 211,755
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.00 72.80 64.84 62.10 61.72 51.50 48.14 35.62%
EPS 10.24 7.81 6.95 5.01 6.53 5.47 4.92 63.08%
DPS 0.00 1.33 0.89 1.33 0.00 1.68 1.35 -
NAPS 1.1708 1.1419 1.1221 1.0955 1.0882 1.0915 1.0755 5.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.83 0.99 0.65 0.59 0.64 0.65 0.62 -
P/RPS 0.72 0.90 0.67 0.63 0.69 0.85 0.87 -11.86%
P/EPS 5.36 8.41 6.21 7.82 6.50 8.01 8.52 -26.60%
EY 18.65 11.89 16.10 12.78 15.38 12.49 11.74 36.18%
DY 0.00 2.02 2.05 3.39 0.00 3.85 3.23 -
P/NAPS 0.47 0.58 0.38 0.36 0.39 0.40 0.39 13.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 21/04/11 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 -
Price 0.87 0.83 0.89 0.64 0.63 0.62 0.61 -
P/RPS 0.76 0.76 0.91 0.68 0.68 0.81 0.86 -7.91%
P/EPS 5.62 7.05 8.50 8.49 6.40 7.64 8.38 -23.40%
EY 17.79 14.18 11.76 11.78 15.62 13.10 11.93 30.55%
DY 0.00 2.41 1.50 3.13 0.00 4.03 3.28 -
P/NAPS 0.49 0.48 0.53 0.39 0.38 0.38 0.38 18.48%

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