[CEPAT] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 153.06%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 231,816 164,003 246,962 216,715 115,575 127,252 127,158 9.41%
PBT 35,277 25,907 53,205 50,957 20,950 9,450 14,261 14.53%
Tax -9,409 -7,893 -11,692 -11,527 -5,879 -6,870 -4,571 11.42%
NP 25,868 18,014 41,513 39,430 15,071 2,580 9,690 15.84%
-
NP to SH 24,883 17,421 39,903 38,138 15,071 2,580 9,690 15.17%
-
Tax Rate 26.67% 30.47% 21.98% 22.62% 28.06% 72.70% 32.05% -
Total Cost 205,948 145,989 205,449 177,285 100,504 124,672 117,468 8.77%
-
Net Worth 363,625 347,592 333,888 299,483 254,413 148,349 139,816 15.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
Div 4,228 5,364 6,462 8,618 4,312 - - -
Div Payout % 16.99% 30.79% 16.20% 22.60% 28.61% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 363,625 347,592 333,888 299,483 254,413 148,349 139,816 15.39%
NOSH 211,410 214,563 215,411 215,455 215,604 214,999 205,612 0.41%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 11.16% 10.98% 16.81% 18.19% 13.04% 2.03% 7.62% -
ROE 6.84% 5.01% 11.95% 12.73% 5.92% 1.74% 6.93% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 109.65 76.44 114.65 100.58 53.61 59.19 61.84 8.96%
EPS 11.77 8.12 18.52 17.70 7.00 1.20 4.71 14.70%
DPS 2.00 2.50 3.00 4.00 2.00 0.00 0.00 -
NAPS 1.72 1.62 1.55 1.39 1.18 0.69 0.68 14.91%
Adjusted Per Share Value based on latest NOSH - 215,310
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 72.80 51.50 77.55 68.05 36.29 39.96 39.93 9.41%
EPS 7.81 5.47 12.53 11.98 4.73 0.81 3.04 15.18%
DPS 1.33 1.68 2.03 2.71 1.35 0.00 0.00 -
NAPS 1.1419 1.0915 1.0485 0.9405 0.7989 0.4659 0.4391 15.39%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 28/04/06 29/04/05 30/04/04 -
Price 0.99 0.65 0.46 0.96 0.52 0.57 1.41 -
P/RPS 0.90 0.85 0.40 0.95 0.97 0.96 2.28 -13.00%
P/EPS 8.41 8.01 2.48 5.42 7.44 47.50 29.92 -17.31%
EY 11.89 12.49 40.27 18.44 13.44 2.11 3.34 20.95%
DY 2.02 3.85 6.52 4.17 3.85 0.00 0.00 -
P/NAPS 0.58 0.40 0.30 0.69 0.44 0.83 2.07 -17.35%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 30/04/06 30/04/05 30/04/04 CAGR
Date 23/02/11 24/02/10 25/02/09 27/02/08 26/05/06 30/06/05 21/06/04 -
Price 0.83 0.62 0.49 0.93 0.53 0.53 0.83 -
P/RPS 0.76 0.81 0.43 0.92 0.99 0.90 1.34 -8.14%
P/EPS 7.05 7.64 2.65 5.25 7.58 44.17 17.61 -12.81%
EY 14.18 13.10 37.80 19.03 13.19 2.26 5.68 14.69%
DY 2.41 4.03 6.12 4.30 3.77 0.00 0.00 -
P/NAPS 0.48 0.38 0.32 0.67 0.45 0.77 1.22 -13.04%

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