[CEB] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 121,778 137,349 118,204 130,028 0 0 100,737 13.51%
PBT 18,274 11,563 9,903 12,288 0 0 7,983 73.95%
Tax -3,112 -3,063 -971 -1,904 0 0 -1,622 54.58%
NP 15,162 8,500 8,932 10,384 0 0 6,361 78.72%
-
NP to SH 15,162 8,500 8,932 10,384 0 0 6,361 78.72%
-
Tax Rate 17.03% 26.49% 9.81% 15.49% - - 20.32% -
Total Cost 106,616 128,849 109,272 119,644 0 0 94,376 8.49%
-
Net Worth 369,200 300,893 194,999 0 0 0 169,586 68.21%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,076 - - - - - - -
Div Payout % 33.48% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 369,200 300,893 194,999 0 0 0 169,586 68.21%
NOSH 923,000 923,000 750,000 752,463 40,006 40,006 40,006 715.10%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.45% 6.19% 7.56% 7.99% 0.00% 0.00% 6.31% -
ROE 4.11% 2.82% 4.58% 0.00% 0.00% 0.00% 3.75% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.19 17.35 15.76 17.28 0.00 0.00 251.80 -86.07%
EPS 1.64 1.07 1.19 1.38 0.00 0.00 15.90 -78.09%
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.26 0.00 0.00 0.00 4.239 -79.36%
Adjusted Per Share Value based on latest NOSH - 752,463
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.27 13.84 11.91 13.11 0.00 0.00 10.15 13.51%
EPS 1.53 0.86 0.90 1.05 0.00 0.00 0.64 79.07%
DPS 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3721 0.3033 0.1965 0.00 0.00 0.00 0.1709 68.22%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 - - - - - -
Price 1.30 1.26 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.85 7.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 79.14 117.38 0.00 0.00 0.00 0.00 0.00 -
EY 1.26 0.85 0.00 0.00 0.00 0.00 0.00 -
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.32 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 24/05/23 07/03/23 - - - - -
Price 1.23 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.32 7.67 0.00 0.00 0.00 0.00 0.00 -
P/EPS 74.88 123.90 0.00 0.00 0.00 0.00 0.00 -
EY 1.34 0.81 0.00 0.00 0.00 0.00 0.00 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 3.50 0.00 0.00 0.00 0.00 0.00 -

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