[CEPAT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.32%
YoY- 382.22%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Revenue 260,571 247,348 219,064 195,669 174,060 159,642 145,905 87.75%
PBT 70,062 63,500 56,965 46,533 36,877 31,687 25,772 196.36%
Tax -15,564 -15,122 -14,540 -9,225 -6,676 -5,653 -4,211 313.74%
NP 54,498 48,378 42,425 37,308 30,201 26,034 21,561 173.82%
-
NP to SH 52,366 46,384 40,618 36,051 29,473 25,746 21,561 162.20%
-
Tax Rate 22.21% 23.81% 25.52% 19.82% 18.10% 17.84% 16.34% -
Total Cost 206,073 198,970 176,639 158,361 143,859 133,608 124,344 73.11%
-
Net Worth 314,668 215,310 292,884 0 279,803 0 273,452 16.47%
Dividend
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Div 4,306 4,306 - 4,306 4,306 4,306 4,306 0.00%
Div Payout % 8.22% 9.28% - 11.95% 14.61% 16.73% 19.97% -
Equity
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Net Worth 314,668 215,310 292,884 0 279,803 0 273,452 16.47%
NOSH 215,526 215,310 215,356 215,458 215,233 215,399 215,316 0.10%
Ratio Analysis
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
NP Margin 20.91% 19.56% 19.37% 19.07% 17.35% 16.31% 14.78% -
ROE 16.64% 21.54% 13.87% 0.00% 10.53% 0.00% 7.88% -
Per Share
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
RPS 120.90 114.88 101.72 90.82 80.87 74.11 67.76 87.56%
EPS 24.30 21.54 18.86 16.73 13.69 11.95 10.01 162.06%
DPS 2.00 2.00 0.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.46 1.00 1.36 0.00 1.30 0.00 1.27 16.35%
Adjusted Per Share Value based on latest NOSH - 215,458
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
RPS 81.83 77.67 68.79 61.44 54.66 50.13 45.82 87.75%
EPS 16.44 14.57 12.76 11.32 9.26 8.08 6.77 162.16%
DPS 1.35 1.35 0.00 1.35 1.35 1.35 1.35 0.00%
NAPS 0.9881 0.6761 0.9197 0.00 0.8787 0.00 0.8587 16.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Date 31/03/08 31/12/07 31/10/07 28/09/07 31/07/07 29/06/07 30/04/07 -
Price 0.83 0.96 0.93 0.81 0.87 0.85 0.67 -
P/RPS 0.69 0.84 0.91 0.89 1.08 1.15 0.99 -32.44%
P/EPS 3.42 4.46 4.93 4.84 6.35 7.11 6.69 -51.75%
EY 29.27 22.44 20.28 20.66 15.74 14.06 14.95 107.47%
DY 2.41 2.08 0.00 2.47 2.30 2.35 2.99 -20.88%
P/NAPS 0.57 0.96 0.68 0.00 0.67 0.00 0.53 8.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 31/10/07 30/09/07 31/07/07 30/06/07 30/04/07 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.00 -

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