[CEKD] QoQ TTM Result on 31-May-2022 [#3]

Stock
[CEKD] CEKD BERHAD
Announcement Date
26-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 10.9%
YoY- 52.19%
Quarter Report
Latest QR
Upcoming QR
CEKD's Result
CEKD's Financial Summary
View:
Show?
TTM Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 31,526 31,048 30,442 28,471 28,126 20,357 13,276 78.27%
PBT 7,028 8,291 7,220 6,984 6,390 3,816 3,543 58.07%
Tax -1,809 -2,206 -2,409 -2,231 -2,104 -1,439 -896 59.94%
NP 5,219 6,085 4,811 4,753 4,286 2,377 2,647 57.43%
-
NP to SH 5,216 6,082 4,811 4,753 4,286 2,377 2,647 57.37%
-
Tax Rate 25.74% 26.61% 33.37% 31.94% 32.93% 37.71% 25.29% -
Total Cost 26,307 24,963 25,631 23,718 23,840 17,980 10,629 83.27%
-
Net Worth 66,154 64,209 64,209 66,154 66,154 64,209 30,236 68.77%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 38 38 38 19 - - - -
Div Payout % 0.75% 0.64% 0.81% 0.41% - - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 66,154 64,209 64,209 66,154 66,154 64,209 30,236 68.77%
NOSH 194,573 194,573 194,573 194,573 194,573 194,573 143,983 22.29%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 16.55% 19.60% 15.80% 16.69% 15.24% 11.68% 19.94% -
ROE 7.88% 9.47% 7.49% 7.18% 6.48% 3.70% 8.75% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 16.20 15.96 15.65 14.63 14.46 10.46 9.22 45.75%
EPS 2.68 3.13 2.47 2.44 2.20 1.22 1.84 28.58%
DPS 0.02 0.02 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.34 0.34 0.33 0.21 38.00%
Adjusted Per Share Value based on latest NOSH - 194,573
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 16.20 15.96 15.65 14.63 14.46 10.46 6.82 78.30%
EPS 2.68 3.13 2.47 2.44 2.20 1.22 1.36 57.37%
DPS 0.02 0.02 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.34 0.34 0.33 0.1554 68.77%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 - -
Price 0.565 0.55 0.615 0.61 0.625 0.89 0.00 -
P/RPS 3.49 3.45 3.93 4.17 4.32 8.51 0.00 -
P/EPS 21.08 17.60 24.87 24.97 28.37 72.85 0.00 -
EY 4.74 5.68 4.02 4.00 3.52 1.37 0.00 -
DY 0.04 0.04 0.03 0.02 0.00 0.00 0.00 -
P/NAPS 1.66 1.67 1.86 1.79 1.84 2.70 0.00 -
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 30/01/23 25/10/22 26/07/22 25/04/22 - - -
Price 0.515 0.59 0.55 0.565 0.58 0.00 0.00 -
P/RPS 3.18 3.70 3.52 3.86 4.01 0.00 0.00 -
P/EPS 19.21 18.88 22.24 23.13 26.33 0.00 0.00 -
EY 5.21 5.30 4.50 4.32 3.80 0.00 0.00 -
DY 0.04 0.03 0.04 0.02 0.00 0.00 0.00 -
P/NAPS 1.51 1.79 1.67 1.66 1.71 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