[CEPAT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 47.42%
YoY- -29.76%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 68,298 50,481 62,451 54,464 48,609 46,197 46,920 28.52%
PBT 11,437 8,086 12,718 6,003 3,905 5,148 8,440 22.52%
Tax -2,895 -1,908 -153 -1,743 -1,056 -1,200 -2,090 24.33%
NP 8,542 6,178 12,565 4,260 2,849 3,948 6,350 21.92%
-
NP to SH 8,263 6,071 12,188 4,197 2,847 3,821 6,234 20.72%
-
Tax Rate 25.31% 23.60% 1.20% 29.04% 27.04% 23.31% 24.76% -
Total Cost 59,756 44,303 49,886 50,204 45,760 42,249 40,570 29.54%
-
Net Worth 308,991 309,717 439,282 410,926 407,836 404,746 418,509 -18.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,187 - - - 7,693 -
Div Payout % - - 50.76% - - - 123.41% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 308,991 309,717 439,282 410,926 407,836 404,746 418,509 -18.35%
NOSH 308,991 309,717 309,354 318,446 318,446 318,446 307,727 0.27%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.51% 12.24% 20.12% 7.82% 5.86% 8.55% 13.53% -
ROE 2.67% 1.96% 2.77% 1.02% 0.70% 0.94% 1.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.10 16.30 20.19 17.63 15.73 14.95 15.25 28.14%
EPS 2.67 1.96 3.94 1.36 0.92 1.24 2.02 20.50%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 1.00 1.42 1.33 1.32 1.31 1.36 -18.58%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.45 15.85 19.61 17.10 15.26 14.51 14.73 28.56%
EPS 2.59 1.91 3.83 1.32 0.89 1.20 1.96 20.48%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 2.42 -
NAPS 0.9703 0.9726 1.3795 1.2904 1.2807 1.271 1.3142 -18.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.03 1.03 0.935 0.90 0.93 0.89 0.94 -
P/RPS 4.66 6.32 4.63 5.11 5.91 5.95 6.17 -17.10%
P/EPS 38.52 52.55 23.73 66.25 100.93 71.97 46.40 -11.69%
EY 2.60 1.90 4.21 1.51 0.99 1.39 2.16 13.19%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.66 -
P/NAPS 1.03 1.03 0.66 0.68 0.70 0.68 0.69 30.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 21/04/14 25/02/14 23/10/13 24/07/13 24/04/13 25/02/13 -
Price 1.02 1.06 0.94 0.905 0.945 0.89 0.89 -
P/RPS 4.61 6.50 4.66 5.13 6.01 5.95 5.84 -14.62%
P/EPS 38.14 54.08 23.86 66.62 102.55 71.97 43.93 -9.01%
EY 2.62 1.85 4.19 1.50 0.98 1.39 2.28 9.73%
DY 0.00 0.00 2.13 0.00 0.00 0.00 2.81 -
P/NAPS 1.02 1.06 0.66 0.68 0.72 0.68 0.65 35.15%

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