[CEPAT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.76%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 226,592 232,452 199,026 229,485 291,809 206,468 153,290 6.72%
PBT 19,069 31,381 20,074 32,885 64,840 31,218 22,912 -3.01%
Tax -4,865 -7,657 -5,332 -7,425 -16,006 -8,086 -6,576 -4.89%
NP 14,204 23,724 14,742 25,460 48,833 23,132 16,336 -2.30%
-
NP to SH 13,586 22,965 14,486 23,542 46,244 22,130 15,681 -2.36%
-
Tax Rate 25.51% 24.40% 26.56% 22.58% 24.69% 25.90% 28.70% -
Total Cost 212,388 208,728 184,284 204,025 242,976 183,336 136,954 7.58%
-
Net Worth 457,271 308,837 410,926 404,746 387,985 357,332 342,490 4.93%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 2,819 4,308 -
Div Payout % - - - - - 12.74% 27.47% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 457,271 308,837 410,926 404,746 387,985 357,332 342,490 4.93%
NOSH 318,446 308,837 318,446 318,446 0 211,439 215,402 6.72%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.27% 10.21% 7.41% 11.09% 16.73% 11.20% 10.66% -
ROE 2.97% 7.44% 3.53% 5.82% 11.92% 6.19% 4.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.34 75.27 64.42 74.28 140.65 97.65 71.16 0.50%
EPS 4.40 7.43 4.69 7.61 22.16 10.47 7.28 -8.04%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 2.00 -
NAPS 1.48 1.00 1.33 1.31 1.87 1.69 1.59 -1.18%
Adjusted Per Share Value based on latest NOSH - 318,446
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 71.16 73.00 62.50 72.06 91.64 64.84 48.14 6.72%
EPS 4.27 7.21 4.55 7.39 14.52 6.95 4.92 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.89 1.35 -
NAPS 1.4359 0.9698 1.2904 1.271 1.2184 1.1221 1.0755 4.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.78 0.955 0.90 0.98 0.87 0.65 0.62 -
P/RPS 1.06 1.27 1.40 1.32 0.62 0.67 0.87 3.34%
P/EPS 17.74 12.84 19.19 12.86 3.90 6.21 8.52 12.99%
EY 5.64 7.79 5.21 7.78 25.62 16.10 11.74 -11.49%
DY 0.00 0.00 0.00 0.00 0.00 2.05 3.23 -
P/NAPS 0.53 0.96 0.68 0.75 0.47 0.38 0.39 5.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 29/10/14 23/10/13 25/10/12 25/10/11 27/10/10 29/10/09 -
Price 0.775 0.93 0.905 0.98 0.89 0.89 0.61 -
P/RPS 1.06 1.24 1.40 1.32 0.63 0.91 0.86 3.54%
P/EPS 17.62 12.51 19.30 12.86 3.99 8.50 8.38 13.17%
EY 5.67 8.00 5.18 7.78 25.04 11.76 11.93 -11.65%
DY 0.00 0.00 0.00 0.00 0.00 1.50 3.28 -
P/NAPS 0.52 0.93 0.68 0.75 0.48 0.53 0.38 5.36%

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