[CEPAT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -77.25%
YoY- 1287.65%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 274,140 195,204 129,410 59,056 254,668 169,250 90,168 109.44%
PBT 40,439 33,540 23,535 8,324 30,722 21,078 6,702 230.35%
Tax -9,349 -8,023 -5,628 -2,604 -8,233 -5,237 -1,553 229.84%
NP 31,090 25,517 17,907 5,720 22,489 15,841 5,149 230.50%
-
NP to SH 27,636 22,841 15,901 4,810 21,145 15,061 4,663 226.43%
-
Tax Rate 23.12% 23.92% 23.91% 31.28% 26.80% 24.85% 23.17% -
Total Cost 243,050 169,687 111,503 53,336 232,179 153,409 85,019 101.04%
-
Net Worth 497,436 491,257 485,078 308,967 472,719 466,540 457,271 5.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,179 4,634 4,634 4,634 4,634 - - -
Div Payout % 22.36% 20.29% 29.15% 96.35% 21.92% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 497,436 491,257 485,078 308,967 472,719 466,540 457,271 5.75%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.34% 13.07% 13.84% 9.69% 8.83% 9.36% 5.71% -
ROE 5.56% 4.65% 3.28% 1.56% 4.47% 3.23% 1.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 88.73 63.18 41.88 19.11 82.43 54.78 29.18 109.46%
EPS 8.94 7.39 5.15 1.56 6.84 4.88 1.51 226.21%
DPS 2.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.61 1.59 1.57 1.00 1.53 1.51 1.48 5.75%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.09 61.30 40.64 18.55 79.97 53.15 28.32 109.42%
EPS 8.68 7.17 4.99 1.51 6.64 4.73 1.46 227.11%
DPS 1.94 1.46 1.46 1.46 1.46 0.00 0.00 -
NAPS 1.5621 1.5427 1.5233 0.9702 1.4845 1.4651 1.4359 5.76%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.805 0.91 0.82 0.855 0.865 0.70 0.67 -
P/RPS 0.91 1.44 1.96 4.47 1.05 1.28 2.30 -46.01%
P/EPS 9.00 12.31 15.93 54.92 12.64 14.36 44.39 -65.38%
EY 11.11 8.12 6.28 1.82 7.91 6.96 2.25 189.12%
DY 2.48 1.65 1.83 1.75 1.73 0.00 0.00 -
P/NAPS 0.50 0.57 0.52 0.86 0.57 0.46 0.45 7.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 01/11/17 09/08/17 17/05/17 22/02/17 20/10/16 27/07/16 -
Price 0.83 0.91 0.845 0.84 0.87 0.69 0.635 -
P/RPS 0.94 1.44 2.02 4.39 1.06 1.26 2.18 -42.83%
P/EPS 9.28 12.31 16.42 53.96 12.71 14.15 42.07 -63.39%
EY 10.78 8.12 6.09 1.85 7.87 7.06 2.38 173.00%
DY 2.41 1.65 1.78 1.79 1.72 0.00 0.00 -
P/NAPS 0.52 0.57 0.54 0.84 0.57 0.46 0.43 13.46%

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