[CEPAT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.87%
YoY- -68.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Revenue 229,485 291,809 206,468 153,290 275,174 186,620 121,054 10.06%
PBT 32,885 64,840 31,218 22,912 64,820 43,472 23,902 4.90%
Tax -7,425 -16,006 -8,086 -6,576 -13,589 -11,081 -6,334 2.41%
NP 25,460 48,833 23,132 16,336 51,230 32,390 17,568 5.72%
-
NP to SH 23,542 46,244 22,130 15,681 49,148 31,301 17,568 4.48%
-
Tax Rate 22.58% 24.69% 25.90% 28.70% 20.96% 25.49% 26.50% -
Total Cost 204,025 242,976 183,336 136,954 223,944 154,229 103,486 10.71%
-
Net Worth 404,746 387,985 357,332 342,490 333,924 0 251,894 7.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Div - - 2,819 4,308 - - 5,741 -
Div Payout % - - 12.74% 27.47% - - 32.68% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Net Worth 404,746 387,985 357,332 342,490 333,924 0 251,894 7.37%
NOSH 318,446 0 211,439 215,402 215,435 215,376 215,294 6.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
NP Margin 11.09% 16.73% 11.20% 10.66% 18.62% 17.36% 14.51% -
ROE 5.82% 11.92% 6.19% 4.58% 14.72% 0.00% 6.97% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 74.28 140.65 97.65 71.16 127.73 86.65 56.23 4.26%
EPS 7.61 22.16 10.47 7.28 22.81 14.53 8.16 -1.04%
DPS 0.00 0.00 1.33 2.00 0.00 0.00 2.67 -
NAPS 1.31 1.87 1.69 1.59 1.55 0.00 1.17 1.70%
Adjusted Per Share Value based on latest NOSH - 215,612
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
RPS 72.06 91.64 64.84 48.14 86.41 58.60 38.01 10.06%
EPS 7.39 14.52 6.95 4.92 15.43 9.83 5.52 4.47%
DPS 0.00 0.00 0.89 1.35 0.00 0.00 1.80 -
NAPS 1.271 1.2184 1.1221 1.0755 1.0486 0.00 0.791 7.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 -
Price 0.98 0.87 0.65 0.62 0.59 0.81 0.51 -
P/RPS 1.32 0.62 0.67 0.87 0.46 0.93 0.91 5.73%
P/EPS 12.86 3.90 6.21 8.52 2.59 5.57 6.25 11.42%
EY 7.78 25.62 16.10 11.74 38.67 17.94 16.00 -10.24%
DY 0.00 0.00 2.05 3.23 0.00 0.00 5.23 -
P/NAPS 0.75 0.47 0.38 0.39 0.38 0.00 0.44 8.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 CAGR
Date 25/10/12 25/10/11 27/10/10 29/10/09 28/10/08 - 22/02/06 -
Price 0.98 0.89 0.89 0.61 0.41 0.00 0.51 -
P/RPS 1.32 0.63 0.91 0.86 0.32 0.00 0.91 5.73%
P/EPS 12.86 3.99 8.50 8.38 1.80 0.00 6.25 11.42%
EY 7.78 25.04 11.76 11.93 55.64 0.00 16.00 -10.24%
DY 0.00 0.00 1.50 3.28 0.00 0.00 5.23 -
P/NAPS 0.75 0.48 0.53 0.38 0.26 0.00 0.44 8.32%

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