[CEPAT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.79%
YoY- 42.83%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 295,822 272,778 243,182 231,816 203,886 188,601 180,503 38.96%
PBT 60,493 54,176 39,080 35,277 32,137 25,366 29,063 62.94%
Tax -15,349 -13,675 -10,068 -9,409 -9,026 -7,792 -8,662 46.38%
NP 45,144 40,501 29,012 25,868 23,111 17,574 20,401 69.72%
-
NP to SH 42,968 38,619 27,838 24,883 22,258 16,973 19,691 68.15%
-
Tax Rate 25.37% 25.24% 25.76% 26.67% 28.09% 30.72% 29.80% -
Total Cost 250,678 232,277 214,170 205,948 180,775 171,027 160,102 34.80%
-
Net Worth 387,985 382,158 372,843 363,525 357,343 349,396 346,466 7.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,113 2,113 4,231 4,231 2,128 2,128 5,359 -46.19%
Div Payout % 4.92% 5.47% 15.20% 17.00% 9.56% 12.54% 27.22% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 387,985 382,158 372,843 363,525 357,343 349,396 346,466 7.83%
NOSH 0 211,137 210,646 211,352 211,446 211,755 211,260 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.26% 14.85% 11.93% 11.16% 11.34% 9.32% 11.30% -
ROE 11.07% 10.11% 7.47% 6.84% 6.23% 4.86% 5.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 142.58 129.19 115.45 109.68 96.42 89.07 85.44 40.64%
EPS 20.71 18.29 13.22 11.77 10.53 8.02 9.32 70.20%
DPS 1.00 1.00 2.00 2.00 1.00 1.00 2.54 -46.25%
NAPS 1.87 1.81 1.77 1.72 1.69 1.65 1.64 9.13%
Adjusted Per Share Value based on latest NOSH - 211,352
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.90 85.66 76.37 72.80 64.03 59.23 56.68 38.97%
EPS 13.49 12.13 8.74 7.81 6.99 5.33 6.18 68.19%
DPS 0.66 0.66 1.33 1.33 0.67 0.67 1.68 -46.32%
NAPS 1.2184 1.2001 1.1708 1.1416 1.1221 1.0972 1.088 7.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.87 0.95 0.83 0.99 0.65 0.59 0.64 -
P/RPS 0.61 0.74 0.72 0.90 0.67 0.66 0.75 -12.85%
P/EPS 4.20 5.19 6.28 8.41 6.17 7.36 6.87 -27.94%
EY 23.80 19.25 15.92 11.89 16.19 13.59 14.56 38.72%
DY 1.15 1.05 2.41 2.02 1.54 1.69 3.96 -56.11%
P/NAPS 0.47 0.52 0.47 0.58 0.38 0.36 0.39 13.23%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/10/11 03/08/11 21/04/11 23/02/11 27/10/10 28/07/10 28/04/10 -
Price 0.89 1.01 0.87 0.83 0.89 0.64 0.63 -
P/RPS 0.62 0.78 0.75 0.76 0.92 0.72 0.74 -11.11%
P/EPS 4.30 5.52 6.58 7.05 8.45 7.98 6.76 -26.01%
EY 23.27 18.11 15.19 14.18 11.83 12.52 14.79 35.23%
DY 1.12 0.99 2.30 2.41 1.12 1.56 4.03 -57.37%
P/NAPS 0.48 0.56 0.49 0.48 0.53 0.39 0.38 16.83%

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