[CEPAT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.81%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 153,290 148,546 130,560 246,962 275,174 264,842 241,192 -26.05%
PBT 22,912 23,814 16,276 53,205 64,820 69,830 75,476 -54.79%
Tax -6,576 -6,268 -4,180 -11,692 -13,589 -13,270 -14,196 -40.10%
NP 16,336 17,546 12,096 41,513 51,230 56,560 61,280 -58.54%
-
NP to SH 15,681 16,838 11,708 39,903 49,148 54,052 58,968 -58.61%
-
Tax Rate 28.70% 26.32% 25.68% 21.98% 20.96% 19.00% 18.81% -
Total Cost 136,954 131,000 118,464 205,449 223,944 208,282 179,912 -16.61%
-
Net Worth 342,490 338,051 335,744 333,888 333,924 323,277 314,668 5.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,308 6,459 - 6,462 - 8,620 - -
Div Payout % 27.47% 38.36% - 16.20% - 15.95% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 342,490 338,051 335,744 333,888 333,924 323,277 314,668 5.80%
NOSH 215,402 215,319 215,220 215,411 215,435 215,518 215,526 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.66% 11.81% 9.26% 16.81% 18.62% 21.36% 25.41% -
ROE 4.58% 4.98% 3.49% 11.95% 14.72% 16.72% 18.74% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.16 68.99 60.66 114.65 127.73 122.89 111.91 -26.03%
EPS 7.28 7.82 5.44 18.52 22.81 25.08 27.36 -58.59%
DPS 2.00 3.00 0.00 3.00 0.00 4.00 0.00 -
NAPS 1.59 1.57 1.56 1.55 1.55 1.50 1.46 5.84%
Adjusted Per Share Value based on latest NOSH - 215,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.14 46.65 41.00 77.55 86.41 83.17 75.74 -26.05%
EPS 4.92 5.29 3.68 12.53 15.43 16.97 18.52 -58.64%
DPS 1.35 2.03 0.00 2.03 0.00 2.71 0.00 -
NAPS 1.0755 1.0616 1.0543 1.0485 1.0486 1.0152 0.9881 5.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.59 0.50 0.46 0.59 0.83 0.83 -
P/RPS 0.87 0.86 0.82 0.40 0.46 0.68 0.74 11.38%
P/EPS 8.52 7.54 9.19 2.48 2.59 3.31 3.03 99.09%
EY 11.74 13.25 10.88 40.27 38.67 30.22 32.96 -49.72%
DY 3.23 5.08 0.00 6.52 0.00 4.82 0.00 -
P/NAPS 0.39 0.38 0.32 0.30 0.38 0.55 0.57 -22.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 15/05/08 -
Price 0.61 0.66 0.58 0.49 0.41 0.75 0.99 -
P/RPS 0.86 0.96 0.96 0.43 0.32 0.61 0.88 -1.51%
P/EPS 8.38 8.44 10.66 2.65 1.80 2.99 3.62 74.90%
EY 11.93 11.85 9.38 37.80 55.64 33.44 27.64 -42.85%
DY 3.28 4.55 0.00 6.12 0.00 5.33 0.00 -
P/NAPS 0.38 0.42 0.37 0.32 0.26 0.50 0.68 -32.13%

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