[CEPAT] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
14-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -12.58%
YoY- 813.41%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 145,905 129,424 119,324 119,269 117,353 115,636 115,725 20.47%
PBT 25,772 21,383 18,866 17,907 20,987 20,975 12,777 75.78%
Tax -4,211 -5,443 -4,946 -4,553 -5,712 -5,818 -5,301 -16.89%
NP 21,561 15,940 13,920 13,354 15,275 15,157 7,476 134.32%
-
NP to SH 21,561 15,940 13,920 13,354 15,275 15,157 7,476 134.32%
-
Tax Rate 16.34% 25.45% 26.22% 25.43% 27.22% 27.74% 41.49% -
Total Cost 124,344 113,484 105,404 105,915 102,078 100,479 108,249 11.78%
-
Net Worth 273,452 0 266,705 260,288 256,083 254,084 252,482 6.62%
Dividend
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 4,306 - - 4,315 4,315 4,315 - -
Div Payout % 19.97% - - 32.32% 28.25% 28.47% - -
Equity
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 273,452 0 266,705 260,288 256,083 254,084 252,482 6.62%
NOSH 215,316 215,107 215,085 215,114 215,196 215,326 215,797 -0.17%
Ratio Analysis
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 14.78% 12.32% 11.67% 11.20% 13.02% 13.11% 6.46% -
ROE 7.88% 0.00% 5.22% 5.13% 5.96% 5.97% 2.96% -
Per Share
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 67.76 60.17 55.48 55.44 54.53 53.70 53.63 20.68%
EPS 10.01 7.41 6.47 6.21 7.10 7.04 3.46 134.91%
DPS 2.00 0.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.27 0.00 1.24 1.21 1.19 1.18 1.17 6.81%
Adjusted Per Share Value based on latest NOSH - 215,114
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 45.82 40.64 37.47 37.45 36.85 36.31 36.34 20.48%
EPS 6.77 5.01 4.37 4.19 4.80 4.76 2.35 134.12%
DPS 1.35 0.00 0.00 1.36 1.36 1.36 0.00 -
NAPS 0.8587 0.00 0.8375 0.8174 0.8042 0.7979 0.7929 6.61%
Price Multiplier on Financial Quarter End Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 30/03/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.67 0.60 0.58 0.55 0.55 0.52 0.51 -
P/RPS 0.99 1.00 1.05 0.99 1.01 0.97 0.95 3.37%
P/EPS 6.69 8.10 8.96 8.86 7.75 7.39 14.72 -46.95%
EY 14.95 12.35 11.16 11.29 12.91 13.54 6.79 88.61%
DY 2.99 0.00 0.00 3.64 3.64 3.85 0.00 -
P/NAPS 0.53 0.00 0.47 0.45 0.46 0.44 0.44 16.13%
Price Multiplier on Announcement Date
30/04/07 31/03/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date - - 07/03/07 14/12/06 21/09/06 26/05/06 22/02/06 -
Price 0.00 0.00 0.56 0.56 0.55 0.53 0.51 -
P/RPS 0.00 0.00 1.01 1.01 1.01 0.99 0.95 -
P/EPS 0.00 0.00 8.65 9.02 7.75 7.53 14.72 -
EY 0.00 0.00 11.56 11.09 12.91 13.28 6.79 -
DY 0.00 0.00 0.00 3.57 3.64 3.77 0.00 -
P/NAPS 0.00 0.00 0.45 0.46 0.46 0.45 0.44 -

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