[CEB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
07-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 36.3%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 395,103 259,127 137,349 437,954 319,750 0 0 -
PBT 45,062 29,837 11,563 40,844 30,940 0 0 -
Tax -6,187 -6,175 -3,063 -7,304 -6,333 0 0 -
NP 38,875 23,662 8,500 33,540 24,607 0 0 -
-
NP to SH 38,875 23,662 8,500 33,540 24,607 0 0 -
-
Tax Rate 13.73% 20.70% 26.49% 17.88% 20.47% - - -
Total Cost 356,228 235,465 128,849 404,414 295,143 0 0 -
-
Net Worth 378,429 369,200 300,893 194,999 0 0 0 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 10,153 5,076 - 1,949 - - - -
Div Payout % 26.12% 21.45% - 5.81% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 378,429 369,200 300,893 194,999 0 0 0 -
NOSH 923,000 923,000 923,000 750,000 488,234 39,999 39,999 708.98%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.84% 9.13% 6.19% 7.66% 7.70% 0.00% 0.00% -
ROE 10.27% 6.41% 2.82% 17.20% 0.00% 0.00% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 42.81 28.07 17.35 58.39 65.49 0.00 0.00 -
EPS 4.42 2.76 1.07 6.39 5.04 0.00 0.00 -
DPS 1.10 0.55 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.26 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.82 26.12 13.84 44.14 32.23 0.00 0.00 -
EPS 3.92 2.38 0.86 3.38 2.48 0.00 0.00 -
DPS 1.02 0.51 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.3814 0.3721 0.3033 0.1965 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 - - - - -
Price 1.18 1.30 1.26 0.00 0.00 0.00 0.00 -
P/RPS 2.76 4.63 7.26 0.00 0.00 0.00 0.00 -
P/EPS 28.02 50.71 117.38 0.00 0.00 0.00 0.00 -
EY 3.57 1.97 0.85 0.00 0.00 0.00 0.00 -
DY 0.93 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.25 3.32 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 24/05/23 07/03/23 - - - -
Price 1.09 1.23 1.33 0.00 0.00 0.00 0.00 -
P/RPS 2.55 4.38 7.67 0.00 0.00 0.00 0.00 -
P/EPS 25.88 47.98 123.90 0.00 0.00 0.00 0.00 -
EY 3.86 2.08 0.81 0.00 0.00 0.00 0.00 -
DY 1.01 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.08 3.50 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