[CEPAT] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 87.73%
YoY- -66.22%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 378,520 202,364 176,744 209,592 293,216 236,224 155,564 15.96%
PBT 75,364 27,696 -3,268 14,816 41,104 33,296 -1,392 -
Tax -11,356 -3,136 336 -4,288 -10,612 -10,416 532 -
NP 64,008 24,560 -2,932 10,528 30,492 22,880 -860 -
-
NP to SH 60,908 22,428 -3,192 9,760 28,896 19,240 -1,620 -
-
Tax Rate 15.07% 11.32% - 28.94% 25.82% 31.28% - -
Total Cost 314,512 177,804 179,676 199,064 262,724 213,344 156,424 12.33%
-
Net Worth 392,388 339,863 342,953 349,132 352,222 308,967 457,271 -2.51%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 49,434 30,896 - - 24,717 18,538 - -
Div Payout % 81.16% 137.76% - - 85.54% 96.35% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 392,388 339,863 342,953 349,132 352,222 308,967 457,271 -2.51%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 16.91% 12.14% -1.66% 5.02% 10.40% 9.69% -0.55% -
ROE 15.52% 6.60% -0.93% 2.80% 8.20% 6.23% -0.35% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 122.51 65.50 57.20 67.84 94.90 76.46 50.35 15.96%
EPS 19.72 7.24 -1.04 3.16 9.36 6.24 -0.52 -
DPS 16.00 10.00 0.00 0.00 8.00 6.00 0.00 -
NAPS 1.27 1.10 1.11 1.13 1.14 1.00 1.48 -2.51%
Adjusted Per Share Value based on latest NOSH - 318,446
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 118.86 63.55 55.50 65.82 92.08 74.18 48.85 15.96%
EPS 19.13 7.04 -1.00 3.06 9.07 6.04 -0.51 -
DPS 15.52 9.70 0.00 0.00 7.76 5.82 0.00 -
NAPS 1.2322 1.0673 1.077 1.0964 1.1061 0.9702 1.4359 -2.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.00 0.68 0.36 0.60 0.75 0.855 0.76 -
P/RPS 0.82 1.04 0.63 0.88 0.79 1.12 1.51 -9.67%
P/EPS 5.07 9.37 -34.85 18.99 8.02 13.73 -144.95 -
EY 19.71 10.68 -2.87 5.26 12.47 7.28 -0.69 -
DY 16.00 14.71 0.00 0.00 10.67 7.02 0.00 -
P/NAPS 0.79 0.62 0.32 0.53 0.66 0.86 0.51 7.56%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 11/05/22 25/05/21 24/06/20 08/05/19 16/05/18 17/05/17 27/05/16 -
Price 1.07 0.67 0.45 0.60 0.75 0.84 0.68 -
P/RPS 0.87 1.02 0.79 0.88 0.79 1.10 1.35 -7.05%
P/EPS 5.43 9.23 -43.56 18.99 8.02 13.49 -129.69 -
EY 18.42 10.83 -2.30 5.26 12.47 7.41 -0.77 -
DY 14.95 14.93 0.00 0.00 10.67 7.14 0.00 -
P/NAPS 0.84 0.61 0.41 0.53 0.66 0.84 0.46 10.55%

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