[CEPAT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 77.02%
YoY- 183.84%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 201,921 94,630 363,002 235,859 131,977 50,591 234,994 -9.64%
PBT 39,351 18,841 66,481 37,469 20,680 6,924 22,963 43.34%
Tax -6,774 -2,839 -12,629 -8,500 -4,202 -784 -6,850 -0.74%
NP 32,577 16,002 53,852 28,969 16,478 6,140 16,113 60.09%
-
NP to SH 31,042 15,227 50,612 26,698 15,082 5,607 15,516 58.97%
-
Tax Rate 17.21% 15.07% 19.00% 22.69% 20.32% 11.32% 29.83% -
Total Cost 169,344 78,628 309,150 206,890 115,499 44,451 218,881 -15.76%
-
Net Worth 395,477 392,388 376,939 352,222 342,953 339,863 333,684 12.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 12,358 12,358 7,724 7,724 7,724 7,724 - -
Div Payout % 39.81% 81.16% 15.26% 28.93% 51.21% 137.76% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 395,477 392,388 376,939 352,222 342,953 339,863 333,684 12.02%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.13% 16.91% 14.84% 12.28% 12.49% 12.14% 6.86% -
ROE 7.85% 3.88% 13.43% 7.58% 4.40% 1.65% 4.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.35 30.63 117.49 76.34 42.72 16.37 76.06 -9.64%
EPS 10.05 4.93 16.38 8.64 4.88 1.81 5.02 59.04%
DPS 4.00 4.00 2.50 2.50 2.50 2.50 0.00 -
NAPS 1.28 1.27 1.22 1.14 1.11 1.10 1.08 12.02%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 63.41 29.72 113.99 74.07 41.44 15.89 73.79 -9.63%
EPS 9.75 4.78 15.89 8.38 4.74 1.76 4.87 59.05%
DPS 3.88 3.88 2.43 2.43 2.43 2.43 0.00 -
NAPS 1.2419 1.2322 1.1837 1.1061 1.077 1.0673 1.0479 12.02%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.76 1.00 0.68 0.665 0.635 0.68 0.695 -
P/RPS 1.16 3.27 0.58 0.87 1.49 4.15 0.91 17.61%
P/EPS 7.56 20.29 4.15 7.70 13.01 37.47 13.84 -33.25%
EY 13.22 4.93 24.09 12.99 7.69 2.67 7.23 49.69%
DY 5.26 4.00 3.68 3.76 3.94 3.68 0.00 -
P/NAPS 0.59 0.79 0.56 0.58 0.57 0.62 0.64 -5.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/07/22 11/05/22 24/02/22 25/10/21 11/08/21 25/05/21 22/02/21 -
Price 0.695 1.07 0.935 0.795 0.67 0.67 0.69 -
P/RPS 1.06 3.49 0.80 1.04 1.57 4.09 0.91 10.73%
P/EPS 6.92 21.71 5.71 9.20 13.73 36.92 13.74 -36.77%
EY 14.46 4.61 17.52 10.87 7.29 2.71 7.28 58.21%
DY 5.76 3.74 2.67 3.14 3.73 3.73 0.00 -
P/NAPS 0.54 0.84 0.77 0.70 0.60 0.61 0.64 -10.73%

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