[CEPAT] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -12.75%
YoY- -42.92%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 180,336 192,816 238,278 189,612 229,468 279,666 197,742 -1.52%
PBT 13,404 17,612 39,046 18,106 33,112 60,530 22,732 -8.41%
Tax -3,106 -4,056 -9,606 -4,512 -8,166 -14,598 -6,066 -10.54%
NP 10,298 13,556 29,440 13,594 24,946 45,932 16,666 -7.70%
-
NP to SH 9,326 13,136 28,668 13,336 23,364 43,414 15,942 -8.54%
-
Tax Rate 23.17% 23.03% 24.60% 24.92% 24.66% 24.12% 26.68% -
Total Cost 170,038 179,260 208,838 176,018 204,522 233,734 181,076 -1.04%
-
Net Worth 457,271 457,271 309,294 407,836 398,567 378,878 348,863 4.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 4,228 -
Div Payout % - - - - - - 26.53% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 457,271 457,271 309,294 407,836 398,567 378,878 348,863 4.60%
NOSH 318,446 318,446 309,294 318,446 318,446 209,324 211,432 7.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.71% 7.03% 12.36% 7.17% 10.87% 16.42% 8.43% -
ROE 2.04% 2.87% 9.27% 3.27% 5.86% 11.46% 4.57% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 58.37 62.41 77.04 61.37 74.27 133.60 93.52 -7.54%
EPS 3.02 4.26 9.28 4.32 7.56 20.74 7.54 -14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.48 1.48 1.00 1.32 1.29 1.81 1.65 -1.79%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.63 60.55 74.83 59.54 72.06 87.82 62.10 -1.52%
EPS 2.93 4.13 9.00 4.19 7.34 13.63 5.01 -8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 1.4359 1.4359 0.9713 1.2807 1.2516 1.1898 1.0955 4.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.67 0.79 1.03 0.93 1.02 0.95 0.59 -
P/RPS 1.15 1.27 1.34 1.52 1.37 0.71 0.63 10.54%
P/EPS 22.20 18.58 11.11 21.55 13.49 4.58 7.82 18.97%
EY 4.51 5.38 9.00 4.64 7.41 21.83 12.78 -15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.45 0.53 1.03 0.70 0.79 0.52 0.36 3.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 29/07/15 23/07/14 24/07/13 25/07/12 03/08/11 28/07/10 -
Price 0.635 0.785 1.02 0.945 1.06 1.01 0.64 -
P/RPS 1.09 1.26 1.32 1.54 1.43 0.76 0.68 8.17%
P/EPS 21.04 18.46 11.00 21.89 14.02 4.87 8.49 16.31%
EY 4.75 5.42 9.09 4.57 7.13 20.53 11.78 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 0.43 0.53 1.02 0.72 0.82 0.56 0.39 1.63%

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