[CEPAT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.41%
YoY- 92.8%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Revenue 219,064 195,669 174,060 159,642 145,905 129,424 119,324 125.29%
PBT 56,965 46,533 36,877 31,687 25,772 21,383 18,866 338.18%
Tax -14,540 -9,225 -6,676 -5,653 -4,211 -5,443 -4,946 322.79%
NP 42,425 37,308 30,201 26,034 21,561 15,940 13,920 343.69%
-
NP to SH 40,618 36,051 29,473 25,746 21,561 15,940 13,920 318.60%
-
Tax Rate 25.52% 19.82% 18.10% 17.84% 16.34% 25.45% 26.22% -
Total Cost 176,639 158,361 143,859 133,608 124,344 113,484 105,404 99.43%
-
Net Worth 292,884 0 279,803 0 273,452 0 266,705 13.33%
Dividend
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Div - 4,306 4,306 4,306 4,306 - - -
Div Payout % - 11.95% 14.61% 16.73% 19.97% - - -
Equity
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Net Worth 292,884 0 279,803 0 273,452 0 266,705 13.33%
NOSH 215,356 215,458 215,233 215,399 215,316 215,107 215,085 0.16%
Ratio Analysis
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
NP Margin 19.37% 19.07% 17.35% 16.31% 14.78% 12.32% 11.67% -
ROE 13.87% 0.00% 10.53% 0.00% 7.88% 0.00% 5.22% -
Per Share
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 101.72 90.82 80.87 74.11 67.76 60.17 55.48 124.90%
EPS 18.86 16.73 13.69 11.95 10.01 7.41 6.47 318.04%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.36 0.00 1.30 0.00 1.27 0.00 1.24 13.14%
Adjusted Per Share Value based on latest NOSH - 215,399
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
RPS 68.79 61.44 54.66 50.13 45.82 40.64 37.47 125.29%
EPS 12.76 11.32 9.26 8.08 6.77 5.01 4.37 318.98%
DPS 0.00 1.35 1.35 1.35 1.35 0.00 0.00 -
NAPS 0.9197 0.00 0.8787 0.00 0.8587 0.00 0.8375 13.33%
Price Multiplier on Financial Quarter End Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 30/03/07 31/01/07 -
Price 0.93 0.81 0.87 0.85 0.67 0.60 0.58 -
P/RPS 0.91 0.89 1.08 1.15 0.99 1.00 1.05 -17.41%
P/EPS 4.93 4.84 6.35 7.11 6.69 8.10 8.96 -55.01%
EY 20.28 20.66 15.74 14.06 14.95 12.35 11.16 122.23%
DY 0.00 2.47 2.30 2.35 2.99 0.00 0.00 -
P/NAPS 0.68 0.00 0.67 0.00 0.53 0.00 0.47 63.85%
Price Multiplier on Announcement Date
31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 31/03/07 31/01/07 CAGR
Date - - - - - - 07/03/07 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 8.65 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 11.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -

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