[CEPAT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 108.23%
YoY- 41.13%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 139,833 60,506 231,816 154,851 98,871 49,140 164,003 -10.10%
PBT 30,265 11,028 35,277 23,414 11,366 7,225 25,907 10.95%
Tax -7,299 -2,473 -9,409 -6,065 -3,033 -1,814 -7,893 -5.09%
NP 22,966 8,555 25,868 17,349 8,333 5,411 18,014 17.62%
-
NP to SH 21,707 8,152 24,883 16,598 7,971 5,198 17,421 15.84%
-
Tax Rate 24.12% 22.42% 26.67% 25.90% 26.68% 25.11% 30.47% -
Total Cost 116,867 51,951 205,948 137,502 90,538 43,729 145,989 -13.82%
-
Net Worth 378,878 372,843 363,625 357,332 348,863 346,533 347,592 5.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,228 2,114 2,114 - 5,364 -
Div Payout % - - 16.99% 12.74% 26.53% - 30.79% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 378,878 372,843 363,625 357,332 348,863 346,533 347,592 5.93%
NOSH 209,324 210,646 211,410 211,439 211,432 211,300 214,563 -1.63%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.42% 14.14% 11.16% 11.20% 8.43% 11.01% 10.98% -
ROE 5.73% 2.19% 6.84% 4.64% 2.28% 1.50% 5.01% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 66.80 28.72 109.65 73.24 46.76 23.26 76.44 -8.61%
EPS 10.37 3.87 11.77 7.85 3.77 2.46 8.12 17.76%
DPS 0.00 0.00 2.00 1.00 1.00 0.00 2.50 -
NAPS 1.81 1.77 1.72 1.69 1.65 1.64 1.62 7.69%
Adjusted Per Share Value based on latest NOSH - 211,446
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.91 19.00 72.80 48.63 31.05 15.43 51.50 -10.11%
EPS 6.82 2.56 7.81 5.21 2.50 1.63 5.47 15.88%
DPS 0.00 0.00 1.33 0.66 0.66 0.00 1.68 -
NAPS 1.1898 1.1708 1.1419 1.1221 1.0955 1.0882 1.0915 5.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.95 0.83 0.99 0.65 0.59 0.64 0.65 -
P/RPS 1.42 2.89 0.90 0.89 1.26 2.75 0.85 40.92%
P/EPS 9.16 21.45 8.41 8.28 15.65 26.02 8.01 9.38%
EY 10.92 4.66 11.89 12.08 6.39 3.84 12.49 -8.58%
DY 0.00 0.00 2.02 1.54 1.69 0.00 3.85 -
P/NAPS 0.52 0.47 0.58 0.38 0.36 0.39 0.40 19.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 03/08/11 21/04/11 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 -
Price 1.01 0.87 0.83 0.89 0.64 0.63 0.62 -
P/RPS 1.51 3.03 0.76 1.22 1.37 2.71 0.81 51.64%
P/EPS 9.74 22.48 7.05 11.34 16.98 25.61 7.64 17.62%
EY 10.27 4.45 14.18 8.82 5.89 3.90 13.10 -15.01%
DY 0.00 0.00 2.41 1.12 1.56 0.00 4.03 -
P/NAPS 0.56 0.49 0.48 0.53 0.39 0.38 0.38 29.59%

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