[CEPAT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.25%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 114,968 74,273 32,640 246,962 206,381 132,421 60,298 53.70%
PBT 17,184 11,907 4,069 53,205 48,615 34,915 18,869 -6.04%
Tax -4,932 -3,134 -1,045 -11,692 -10,192 -6,635 -3,549 24.50%
NP 12,252 8,773 3,024 41,513 38,423 28,280 15,320 -13.82%
-
NP to SH 11,761 8,419 2,927 39,903 36,861 27,026 14,742 -13.96%
-
Tax Rate 28.70% 26.32% 25.68% 21.98% 20.96% 19.00% 18.81% -
Total Cost 102,716 65,500 29,616 205,449 167,958 104,141 44,978 73.33%
-
Net Worth 342,490 338,051 335,744 333,888 333,924 323,277 314,668 5.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,231 3,229 - 6,462 - 4,310 - -
Div Payout % 27.47% 38.36% - 16.20% - 15.95% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 342,490 338,051 335,744 333,888 333,924 323,277 314,668 5.80%
NOSH 215,402 215,319 215,220 215,411 215,435 215,518 215,526 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.66% 11.81% 9.26% 16.81% 18.62% 21.36% 25.41% -
ROE 3.43% 2.49% 0.87% 11.95% 11.04% 8.36% 4.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.37 34.49 15.17 114.65 95.80 61.44 27.98 53.74%
EPS 5.46 3.91 1.36 18.52 17.11 12.54 6.84 -13.93%
DPS 1.50 1.50 0.00 3.00 0.00 2.00 0.00 -
NAPS 1.59 1.57 1.56 1.55 1.55 1.50 1.46 5.84%
Adjusted Per Share Value based on latest NOSH - 215,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.10 23.32 10.25 77.55 64.81 41.58 18.94 53.66%
EPS 3.69 2.64 0.92 12.53 11.58 8.49 4.63 -14.02%
DPS 1.01 1.01 0.00 2.03 0.00 1.35 0.00 -
NAPS 1.0755 1.0616 1.0543 1.0485 1.0486 1.0152 0.9881 5.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.62 0.59 0.50 0.46 0.59 0.83 0.83 -
P/RPS 1.16 1.71 3.30 0.40 0.62 1.35 2.97 -46.53%
P/EPS 11.36 15.09 36.76 2.48 3.45 6.62 12.13 -4.27%
EY 8.81 6.63 2.72 40.27 29.00 15.11 8.24 4.55%
DY 2.42 2.54 0.00 6.52 0.00 2.41 0.00 -
P/NAPS 0.39 0.38 0.32 0.30 0.38 0.55 0.57 -22.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 21/08/09 27/04/09 25/02/09 28/10/08 29/07/08 15/05/08 -
Price 0.61 0.66 0.58 0.49 0.41 0.75 0.99 -
P/RPS 1.14 1.91 3.82 0.43 0.43 1.22 3.54 -52.98%
P/EPS 11.17 16.88 42.65 2.65 2.40 5.98 14.47 -15.83%
EY 8.95 5.92 2.34 37.80 41.73 16.72 6.91 18.80%
DY 2.46 2.27 0.00 6.12 0.00 2.67 0.00 -
P/NAPS 0.38 0.42 0.37 0.32 0.26 0.50 0.68 -32.13%

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