[CEPAT] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.03%
YoY- -29.9%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 231,816 203,886 188,601 180,503 164,003 155,549 188,814 14.61%
PBT 35,277 32,137 25,366 29,063 25,907 21,774 30,197 10.89%
Tax -9,409 -9,026 -7,792 -8,662 -7,893 -6,432 -8,191 9.65%
NP 25,868 23,111 17,574 20,401 18,014 15,342 22,006 11.34%
-
NP to SH 24,883 22,258 16,973 19,691 17,421 14,803 21,296 10.90%
-
Tax Rate 26.67% 28.09% 30.72% 29.80% 30.47% 29.54% 27.13% -
Total Cost 205,948 180,775 171,027 160,102 145,989 140,207 166,808 15.04%
-
Net Worth 363,525 357,343 349,396 346,466 338,425 342,824 338,134 4.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,231 2,128 2,128 5,359 5,359 9,686 9,686 -42.34%
Div Payout % 17.00% 9.56% 12.54% 27.22% 30.76% 65.44% 45.49% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 363,525 357,343 349,396 346,466 338,425 342,824 338,134 4.93%
NOSH 211,352 211,446 211,755 211,260 212,846 215,612 215,372 -1.24%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.16% 11.34% 9.32% 11.30% 10.98% 9.86% 11.65% -
ROE 6.84% 6.23% 4.86% 5.68% 5.15% 4.32% 6.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.68 96.42 89.07 85.44 77.05 72.14 87.67 16.05%
EPS 11.77 10.53 8.02 9.32 8.18 6.87 9.89 12.26%
DPS 2.00 1.00 1.00 2.54 2.50 4.50 4.50 -41.67%
NAPS 1.72 1.69 1.65 1.64 1.59 1.59 1.57 6.25%
Adjusted Per Share Value based on latest NOSH - 211,260
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.80 64.03 59.23 56.68 51.50 48.85 59.29 14.62%
EPS 7.81 6.99 5.33 6.18 5.47 4.65 6.69 10.83%
DPS 1.33 0.67 0.67 1.68 1.68 3.04 3.04 -42.28%
NAPS 1.1416 1.1221 1.0972 1.088 1.0627 1.0766 1.0618 4.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.99 0.65 0.59 0.64 0.65 0.62 0.59 -
P/RPS 0.90 0.67 0.66 0.75 0.84 0.86 0.67 21.67%
P/EPS 8.41 6.17 7.36 6.87 7.94 9.03 5.97 25.58%
EY 11.89 16.19 13.59 14.56 12.59 11.07 16.76 -20.40%
DY 2.02 1.54 1.69 3.96 3.85 7.26 7.63 -58.66%
P/NAPS 0.58 0.38 0.36 0.39 0.41 0.39 0.38 32.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 27/10/10 28/07/10 28/04/10 24/02/10 29/10/09 21/08/09 -
Price 0.83 0.89 0.64 0.63 0.62 0.61 0.66 -
P/RPS 0.76 0.92 0.72 0.74 0.80 0.85 0.75 0.88%
P/EPS 7.05 8.45 7.98 6.76 7.58 8.88 6.67 3.75%
EY 14.18 11.83 12.52 14.79 13.20 11.25 14.98 -3.58%
DY 2.41 1.12 1.56 4.03 4.03 7.38 6.82 -49.92%
P/NAPS 0.48 0.53 0.39 0.38 0.39 0.38 0.42 9.28%

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