[CEB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 259,127 137,349 437,954 319,750 0 0 344,334 -17.30%
PBT 29,837 11,563 40,844 30,940 0 0 25,355 11.49%
Tax -6,175 -3,063 -7,304 -6,333 0 0 909 -
NP 23,662 8,500 33,540 24,607 0 0 26,264 -6.73%
-
NP to SH 23,662 8,500 33,540 24,607 0 0 26,264 -6.73%
-
Tax Rate 20.70% 26.49% 17.88% 20.47% - - -3.59% -
Total Cost 235,465 128,849 404,414 295,143 0 0 318,070 -18.21%
-
Net Worth 369,200 300,893 194,999 0 0 0 169,559 68.23%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,076 - 1,949 - - - - -
Div Payout % 21.45% - 5.81% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 369,200 300,893 194,999 0 0 0 169,559 68.23%
NOSH 923,000 923,000 750,000 488,234 39,999 39,999 39,999 715.20%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.13% 6.19% 7.66% 7.70% 0.00% 0.00% 7.63% -
ROE 6.41% 2.82% 17.20% 0.00% 0.00% 0.00% 15.49% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.07 17.35 58.39 65.49 0.00 0.00 860.84 -89.85%
EPS 2.76 1.07 6.39 5.04 0.00 0.00 65.66 -87.98%
DPS 0.55 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.26 0.00 0.00 0.00 4.239 -79.36%
Adjusted Per Share Value based on latest NOSH - 752,463
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 26.12 13.84 44.14 32.23 0.00 0.00 34.70 -17.29%
EPS 2.38 0.86 3.38 2.48 0.00 0.00 2.65 -6.93%
DPS 0.51 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.3721 0.3033 0.1965 0.00 0.00 0.00 0.1709 68.22%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 - - - - - -
Price 1.30 1.26 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.63 7.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 50.71 117.38 0.00 0.00 0.00 0.00 0.00 -
EY 1.97 0.85 0.00 0.00 0.00 0.00 0.00 -
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.32 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 24/05/23 07/03/23 - - - - -
Price 1.23 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.38 7.67 0.00 0.00 0.00 0.00 0.00 -
P/EPS 47.98 123.90 0.00 0.00 0.00 0.00 0.00 -
EY 2.08 0.81 0.00 0.00 0.00 0.00 0.00 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 3.50 0.00 0.00 0.00 0.00 0.00 -

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