[CEB] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[CEB] CAPE EMS BERHAD
Announcement Date
07-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 15.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CEB's Result
CEB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 513,307 507,359 385,581 248,232 230,765 122.43%
PBT 54,965 52,028 33,754 22,191 20,271 171.15%
Tax -7,158 -9,049 -5,937 -2,874 -3,526 103.00%
NP 47,807 42,979 27,817 19,317 16,745 185.50%
-
NP to SH 47,807 42,979 27,817 19,317 16,745 185.50%
-
Tax Rate 13.02% 17.39% 17.59% 12.95% 17.39% -
Total Cost 465,500 464,380 357,764 228,915 214,020 117.50%
-
Net Worth 378,429 369,200 300,893 194,999 0 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 15,229 5,076 - - - -
Div Payout % 31.86% 11.81% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 378,429 369,200 300,893 194,999 0 -
NOSH 923,000 923,000 923,000 750,000 752,463 22.66%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.31% 8.47% 7.21% 7.78% 7.26% -
ROE 12.63% 11.64% 9.24% 9.91% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 55.61 54.97 48.70 33.10 30.67 81.31%
EPS 5.18 4.66 3.51 2.58 2.23 132.28%
DPS 1.65 0.55 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 51.74 51.15 38.87 25.02 23.26 122.44%
EPS 4.82 4.33 2.80 1.95 1.69 185.20%
DPS 1.54 0.51 0.00 0.00 0.00 -
NAPS 0.3815 0.3722 0.3033 0.1966 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/09/23 30/06/23 31/03/23 - - -
Price 1.18 1.30 1.26 0.00 0.00 -
P/RPS 2.12 2.36 2.59 0.00 0.00 -
P/EPS 22.78 27.92 35.87 0.00 0.00 -
EY 4.39 3.58 2.79 0.00 0.00 -
DY 1.40 0.42 0.00 0.00 0.00 -
P/NAPS 2.88 3.25 3.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/11/23 - - - - -
Price 1.09 0.00 0.00 0.00 0.00 -
P/RPS 1.96 0.00 0.00 0.00 0.00 -
P/EPS 21.04 0.00 0.00 0.00 0.00 -
EY 4.75 0.00 0.00 0.00 0.00 -
DY 1.51 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 0.00 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