[CEPAT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.76%
YoY- 136.83%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Revenue 60,298 76,750 66,969 56,554 47,075 48,466 43,574 42.31%
PBT 18,869 18,353 17,619 15,221 12,307 11,818 7,187 185.35%
Tax -3,549 -3,216 -4,686 -4,113 -3,107 -2,634 629 -
NP 15,320 15,137 12,933 11,108 9,200 9,184 7,816 107.73%
-
NP to SH 14,742 14,662 12,383 10,579 8,760 8,896 7,816 99.23%
-
Tax Rate 18.81% 17.52% 26.60% 27.02% 25.25% 22.29% -8.75% -
Total Cost 44,978 61,613 54,036 45,446 37,875 39,282 35,758 28.29%
-
Net Worth 314,668 215,310 292,884 0 279,803 0 273,452 16.47%
Dividend
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Div - 4,306 - - - - 4,306 -
Div Payout % - 29.37% - - - - 55.10% -
Equity
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Net Worth 314,668 215,310 292,884 0 279,803 0 273,452 16.47%
NOSH 215,526 215,310 215,356 215,458 215,233 215,399 215,316 0.10%
Ratio Analysis
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
NP Margin 25.41% 19.72% 19.31% 19.64% 19.54% 18.95% 17.94% -
ROE 4.68% 6.81% 4.23% 0.00% 3.13% 0.00% 2.86% -
Per Share
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
RPS 27.98 35.65 31.10 26.25 21.87 22.50 20.24 42.15%
EPS 6.84 6.81 5.75 4.91 4.07 4.13 3.63 99.02%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.46 1.00 1.36 0.00 1.30 0.00 1.27 16.35%
Adjusted Per Share Value based on latest NOSH - 215,458
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
RPS 18.94 24.10 21.03 17.76 14.78 15.22 13.68 42.39%
EPS 4.63 4.60 3.89 3.32 2.75 2.79 2.45 99.65%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 1.35 -
NAPS 0.9881 0.6761 0.9197 0.00 0.8787 0.00 0.8587 16.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Date 31/03/08 31/12/07 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 -
Price 0.83 0.96 0.93 0.81 0.87 0.85 0.67 -
P/RPS 2.97 2.69 2.99 3.09 3.98 3.78 3.31 -11.10%
P/EPS 12.13 14.10 16.17 16.50 21.38 20.58 18.46 -36.62%
EY 8.24 7.09 6.18 6.06 4.68 4.86 5.42 57.62%
DY 0.00 2.08 0.00 0.00 0.00 0.00 2.99 -
P/NAPS 0.57 0.96 0.68 0.00 0.67 0.00 0.53 8.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Date 15/05/08 27/02/08 28/11/07 - 29/08/07 - 29/06/07 -
Price 0.99 0.93 0.92 0.00 0.73 0.00 0.85 -
P/RPS 3.54 2.61 2.96 0.00 3.34 0.00 4.20 -16.94%
P/EPS 14.47 13.66 16.00 0.00 17.94 0.00 23.42 -40.73%
EY 6.91 7.32 6.25 0.00 5.58 0.00 4.27 68.69%
DY 0.00 2.15 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 0.68 0.93 0.68 0.00 0.56 0.00 0.67 1.62%

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