[CEKD] QoQ TTM Result on 28-Feb-2022 [#2]

Stock
[CEKD] CEKD BERHAD
Announcement Date
25-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- 80.31%
YoY- 173.69%
Quarter Report
Latest QR
Upcoming QR
CEKD's Result
CEKD's Financial Summary
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 31,048 30,442 28,471 28,126 20,357 13,276 14,395 66.85%
PBT 8,291 7,220 6,984 6,390 3,816 3,543 4,135 58.94%
Tax -2,206 -2,409 -2,231 -2,104 -1,439 -896 -1,012 68.03%
NP 6,085 4,811 4,753 4,286 2,377 2,647 3,123 55.93%
-
NP to SH 6,082 4,811 4,753 4,286 2,377 2,647 3,123 55.88%
-
Tax Rate 26.61% 33.37% 31.94% 32.93% 37.71% 25.29% 24.47% -
Total Cost 24,963 25,631 23,718 23,840 17,980 10,629 11,272 69.81%
-
Net Worth 64,209 64,209 66,154 66,154 64,209 30,236 38,875 39.68%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 38 38 19 - - - - -
Div Payout % 0.64% 0.81% 0.41% - - - - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 64,209 64,209 66,154 66,154 64,209 30,236 38,875 39.68%
NOSH 194,573 194,573 194,573 194,573 194,573 143,983 143,983 22.20%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 19.60% 15.80% 16.69% 15.24% 11.68% 19.94% 21.70% -
ROE 9.47% 7.49% 7.18% 6.48% 3.70% 8.75% 8.03% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 15.96 15.65 14.63 14.46 10.46 9.22 10.00 36.53%
EPS 3.13 2.47 2.44 2.20 1.22 1.84 2.17 27.63%
DPS 0.02 0.02 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.34 0.33 0.21 0.27 14.30%
Adjusted Per Share Value based on latest NOSH - 194,573
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 15.96 15.65 14.63 14.46 10.46 6.82 7.40 66.85%
EPS 3.13 2.47 2.44 2.20 1.22 1.36 1.61 55.70%
DPS 0.02 0.02 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.34 0.33 0.1554 0.1998 39.68%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 - - -
Price 0.55 0.615 0.61 0.625 0.89 0.00 0.00 -
P/RPS 3.45 3.93 4.17 4.32 8.51 0.00 0.00 -
P/EPS 17.60 24.87 24.97 28.37 72.85 0.00 0.00 -
EY 5.68 4.02 4.00 3.52 1.37 0.00 0.00 -
DY 0.04 0.03 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.86 1.79 1.84 2.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/01/23 25/10/22 26/07/22 25/04/22 - - - -
Price 0.59 0.55 0.565 0.58 0.00 0.00 0.00 -
P/RPS 3.70 3.52 3.86 4.01 0.00 0.00 0.00 -
P/EPS 18.88 22.24 23.13 26.33 0.00 0.00 0.00 -
EY 5.30 4.50 4.32 3.80 0.00 0.00 0.00 -
DY 0.03 0.04 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.67 1.66 1.71 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