[CEPAT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.35%
YoY- 77.59%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 231,816 206,468 197,742 196,560 164,003 153,290 148,546 34.43%
PBT 35,277 31,218 22,732 28,900 25,907 22,912 23,814 29.85%
Tax -9,409 -8,086 -6,066 -7,256 -7,893 -6,576 -6,268 31.00%
NP 25,868 23,132 16,666 21,644 18,014 16,336 17,546 29.44%
-
NP to SH 24,883 22,130 15,942 20,792 17,421 15,681 16,838 29.64%
-
Tax Rate 26.67% 25.90% 26.68% 25.11% 30.47% 28.70% 26.32% -
Total Cost 205,948 183,336 181,076 174,916 145,989 136,954 131,000 35.09%
-
Net Worth 363,625 357,332 348,863 346,533 347,592 342,490 338,051 4.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,228 2,819 4,228 - 5,364 4,308 6,459 -24.55%
Div Payout % 16.99% 12.74% 26.53% - 30.79% 27.47% 38.36% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 363,625 357,332 348,863 346,533 347,592 342,490 338,051 4.96%
NOSH 211,410 211,439 211,432 211,300 214,563 215,402 215,319 -1.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.16% 11.20% 8.43% 11.01% 10.98% 10.66% 11.81% -
ROE 6.84% 6.19% 4.57% 6.00% 5.01% 4.58% 4.98% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.65 97.65 93.52 93.02 76.44 71.16 68.99 36.07%
EPS 11.77 10.47 7.54 9.84 8.12 7.28 7.82 31.23%
DPS 2.00 1.33 2.00 0.00 2.50 2.00 3.00 -23.62%
NAPS 1.72 1.69 1.65 1.64 1.62 1.59 1.57 6.25%
Adjusted Per Share Value based on latest NOSH - 211,260
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.80 64.84 62.10 61.72 51.50 48.14 46.65 34.43%
EPS 7.81 6.95 5.01 6.53 5.47 4.92 5.29 29.56%
DPS 1.33 0.89 1.33 0.00 1.68 1.35 2.03 -24.50%
NAPS 1.1419 1.1221 1.0955 1.0882 1.0915 1.0755 1.0616 4.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 0.65 0.59 0.64 0.65 0.62 0.59 -
P/RPS 0.90 0.67 0.63 0.69 0.85 0.87 0.86 3.06%
P/EPS 8.41 6.21 7.82 6.50 8.01 8.52 7.54 7.53%
EY 11.89 16.10 12.78 15.38 12.49 11.74 13.25 -6.94%
DY 2.02 2.05 3.39 0.00 3.85 3.23 5.08 -45.83%
P/NAPS 0.58 0.38 0.36 0.39 0.40 0.39 0.38 32.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 -
Price 0.83 0.89 0.64 0.63 0.62 0.61 0.66 -
P/RPS 0.76 0.91 0.68 0.68 0.81 0.86 0.96 -14.38%
P/EPS 7.05 8.50 8.49 6.40 7.64 8.38 8.44 -11.27%
EY 14.18 11.76 11.78 15.62 13.10 11.93 11.85 12.67%
DY 2.41 1.50 3.13 0.00 4.03 3.28 4.55 -34.45%
P/NAPS 0.48 0.53 0.39 0.38 0.38 0.38 0.42 9.28%

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