[CEPAT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.09%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 206,468 197,742 196,560 164,003 153,290 148,546 130,560 35.69%
PBT 31,218 22,732 28,900 25,907 22,912 23,814 16,276 54.31%
Tax -8,086 -6,066 -7,256 -7,893 -6,576 -6,268 -4,180 55.19%
NP 23,132 16,666 21,644 18,014 16,336 17,546 12,096 54.00%
-
NP to SH 22,130 15,942 20,792 17,421 15,681 16,838 11,708 52.81%
-
Tax Rate 25.90% 26.68% 25.11% 30.47% 28.70% 26.32% 25.68% -
Total Cost 183,336 181,076 174,916 145,989 136,954 131,000 118,464 33.75%
-
Net Worth 357,332 348,863 346,533 347,592 342,490 338,051 335,744 4.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,819 4,228 - 5,364 4,308 6,459 - -
Div Payout % 12.74% 26.53% - 30.79% 27.47% 38.36% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 357,332 348,863 346,533 347,592 342,490 338,051 335,744 4.23%
NOSH 211,439 211,432 211,300 214,563 215,402 215,319 215,220 -1.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.20% 8.43% 11.01% 10.98% 10.66% 11.81% 9.26% -
ROE 6.19% 4.57% 6.00% 5.01% 4.58% 4.98% 3.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.65 93.52 93.02 76.44 71.16 68.99 60.66 37.31%
EPS 10.47 7.54 9.84 8.12 7.28 7.82 5.44 54.66%
DPS 1.33 2.00 0.00 2.50 2.00 3.00 0.00 -
NAPS 1.69 1.65 1.64 1.62 1.59 1.57 1.56 5.47%
Adjusted Per Share Value based on latest NOSH - 212,846
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 64.84 62.10 61.72 51.50 48.14 46.65 41.00 35.70%
EPS 6.95 5.01 6.53 5.47 4.92 5.29 3.68 52.72%
DPS 0.89 1.33 0.00 1.68 1.35 2.03 0.00 -
NAPS 1.1221 1.0955 1.0882 1.0915 1.0755 1.0616 1.0543 4.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.59 0.64 0.65 0.62 0.59 0.50 -
P/RPS 0.67 0.63 0.69 0.85 0.87 0.86 0.82 -12.59%
P/EPS 6.21 7.82 6.50 8.01 8.52 7.54 9.19 -22.97%
EY 16.10 12.78 15.38 12.49 11.74 13.25 10.88 29.82%
DY 2.05 3.39 0.00 3.85 3.23 5.08 0.00 -
P/NAPS 0.38 0.36 0.39 0.40 0.39 0.38 0.32 12.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 27/04/09 -
Price 0.89 0.64 0.63 0.62 0.61 0.66 0.58 -
P/RPS 0.91 0.68 0.68 0.81 0.86 0.96 0.96 -3.49%
P/EPS 8.50 8.49 6.40 7.64 8.38 8.44 10.66 -13.99%
EY 11.76 11.78 15.62 13.10 11.93 11.85 9.38 16.25%
DY 1.50 3.13 0.00 4.03 3.28 4.55 0.00 -
P/NAPS 0.53 0.39 0.38 0.38 0.38 0.42 0.37 27.04%

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