[CEPAT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 49.92%
YoY- 42.83%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 218,857 139,833 60,506 231,816 154,851 98,871 49,140 170.45%
PBT 48,630 30,265 11,028 35,277 23,414 11,366 7,225 256.07%
Tax -12,005 -7,299 -2,473 -9,409 -6,065 -3,033 -1,814 252.08%
NP 36,625 22,966 8,555 25,868 17,349 8,333 5,411 257.40%
-
NP to SH 34,683 21,707 8,152 24,883 16,598 7,971 5,198 254.01%
-
Tax Rate 24.69% 24.12% 22.42% 26.67% 25.90% 26.68% 25.11% -
Total Cost 182,232 116,867 51,951 205,948 137,502 90,538 43,729 158.73%
-
Net Worth 387,985 378,878 372,843 363,625 357,332 348,863 346,533 7.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,228 2,114 2,114 - -
Div Payout % - - - 16.99% 12.74% 26.53% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 387,985 378,878 372,843 363,625 357,332 348,863 346,533 7.81%
NOSH 0 209,324 210,646 211,410 211,439 211,432 211,300 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.73% 16.42% 14.14% 11.16% 11.20% 8.43% 11.01% -
ROE 8.94% 5.73% 2.19% 6.84% 4.64% 2.28% 1.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 105.48 66.80 28.72 109.65 73.24 46.76 23.26 173.72%
EPS 16.62 10.37 3.87 11.77 7.85 3.77 2.46 256.96%
DPS 0.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 1.87 1.81 1.77 1.72 1.69 1.65 1.64 9.13%
Adjusted Per Share Value based on latest NOSH - 211,352
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.73 43.91 19.00 72.80 48.63 31.05 15.43 170.47%
EPS 10.89 6.82 2.56 7.81 5.21 2.50 1.63 254.31%
DPS 0.00 0.00 0.00 1.33 0.66 0.66 0.00 -
NAPS 1.2184 1.1898 1.1708 1.1419 1.1221 1.0955 1.0882 7.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.87 0.95 0.83 0.99 0.65 0.59 0.64 -
P/RPS 0.82 1.42 2.89 0.90 0.89 1.26 2.75 -55.33%
P/EPS 5.20 9.16 21.45 8.41 8.28 15.65 26.02 -65.78%
EY 19.21 10.92 4.66 11.89 12.08 6.39 3.84 192.21%
DY 0.00 0.00 0.00 2.02 1.54 1.69 0.00 -
P/NAPS 0.47 0.52 0.47 0.58 0.38 0.36 0.39 13.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 03/08/11 21/04/11 23/02/11 27/10/10 28/07/10 28/04/10 -
Price 0.89 1.01 0.87 0.83 0.89 0.64 0.63 -
P/RPS 0.84 1.51 3.03 0.76 1.22 1.37 2.71 -54.16%
P/EPS 5.32 9.74 22.48 7.05 11.34 16.98 25.61 -64.89%
EY 18.78 10.27 4.45 14.18 8.82 5.89 3.90 184.88%
DY 0.00 0.00 0.00 2.41 1.12 1.56 0.00 -
P/NAPS 0.48 0.56 0.49 0.48 0.53 0.39 0.38 16.83%

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