[CEPAT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -1.61%
YoY- 56.86%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 71,329 79,024 79,327 60,506 76,965 55,980 49,731 27.09%
PBT 13,570 18,365 19,237 11,028 11,863 12,048 4,141 120.14%
Tax -3,766 -4,706 -4,826 -2,473 -3,344 -3,032 -1,219 111.68%
NP 9,804 13,659 14,411 8,555 8,519 9,016 2,922 123.62%
-
NP to SH 9,233 12,976 13,555 8,152 8,285 8,627 2,774 122.43%
-
Tax Rate 27.75% 25.62% 25.09% 22.42% 28.19% 25.17% 29.44% -
Total Cost 61,525 65,365 64,916 51,951 68,446 46,964 46,809 19.93%
-
Net Worth 588,681 387,985 382,158 372,843 363,525 357,343 349,396 41.45%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,647 - - - 2,113 - 2,117 68.66%
Div Payout % 50.34% - - - 25.51% - 76.34% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 588,681 387,985 382,158 372,843 363,525 357,343 349,396 41.45%
NOSH 309,832 0 211,137 210,646 211,352 211,446 211,755 28.79%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.74% 17.28% 18.17% 14.14% 11.07% 16.11% 5.88% -
ROE 1.57% 3.34% 3.55% 2.19% 2.28% 2.41% 0.79% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.02 38.09 37.57 28.72 36.42 26.47 23.49 -1.33%
EPS 2.98 6.25 6.42 3.87 3.92 4.08 1.31 72.70%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 1.00 30.94%
NAPS 1.90 1.87 1.81 1.77 1.72 1.69 1.65 9.83%
Adjusted Per Share Value based on latest NOSH - 210,646
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.40 24.82 24.91 19.00 24.17 17.58 15.62 27.08%
EPS 2.90 4.07 4.26 2.56 2.60 2.71 0.87 122.65%
DPS 1.46 0.00 0.00 0.00 0.66 0.00 0.66 69.52%
NAPS 1.8486 1.2184 1.2001 1.1708 1.1416 1.1221 1.0972 41.45%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.01 0.87 0.95 0.83 0.99 0.65 0.59 -
P/RPS 4.39 2.28 2.53 2.89 2.72 2.46 2.51 45.01%
P/EPS 33.89 13.91 14.80 21.45 25.26 15.93 45.04 -17.22%
EY 2.95 7.19 6.76 4.66 3.96 6.28 2.22 20.80%
DY 1.49 0.00 0.00 0.00 1.01 0.00 1.69 -8.03%
P/NAPS 0.53 0.47 0.52 0.47 0.58 0.38 0.36 29.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/10/11 03/08/11 21/04/11 23/02/11 27/10/10 28/07/10 -
Price 1.14 0.89 1.01 0.87 0.83 0.89 0.64 -
P/RPS 4.95 2.34 2.69 3.03 2.28 3.36 2.73 48.53%
P/EPS 38.26 14.23 15.73 22.48 21.17 21.81 48.85 -14.99%
EY 2.61 7.03 6.36 4.45 4.72 4.58 2.05 17.41%
DY 1.32 0.00 0.00 0.00 1.20 0.00 1.56 -10.51%
P/NAPS 0.60 0.48 0.56 0.49 0.48 0.53 0.39 33.16%

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