[CEPAT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.39%
YoY- 57.02%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Revenue 218,857 154,851 114,968 206,381 139,965 90,791 102,318 12.08%
PBT 48,630 23,414 17,184 48,615 32,604 17,927 14,599 19.78%
Tax -12,005 -6,065 -4,932 -10,192 -8,311 -4,751 -6,319 10.10%
NP 36,625 17,349 12,252 38,423 24,293 13,176 8,280 24.99%
-
NP to SH 34,683 16,598 11,761 36,861 23,476 13,176 8,280 23.97%
-
Tax Rate 24.69% 25.90% 28.70% 20.96% 25.49% 26.50% 43.28% -
Total Cost 182,232 137,502 102,716 167,958 115,672 77,615 94,038 10.43%
-
Net Worth 387,985 357,332 342,490 333,924 0 251,894 155,250 14.72%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Div - 2,114 3,231 - - 4,305 - -
Div Payout % - 12.74% 27.47% - - 32.68% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Net Worth 387,985 357,332 342,490 333,924 0 251,894 155,250 14.72%
NOSH 0 211,439 215,402 215,435 215,376 215,294 215,625 -
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
NP Margin 16.73% 11.20% 10.66% 18.62% 17.36% 14.51% 8.09% -
ROE 8.94% 4.64% 3.43% 11.04% 0.00% 5.23% 5.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
RPS 105.48 73.24 53.37 95.80 64.99 42.17 47.45 12.73%
EPS 16.62 7.85 5.46 17.11 10.90 6.12 3.84 24.58%
DPS 0.00 1.00 1.50 0.00 0.00 2.00 0.00 -
NAPS 1.87 1.69 1.59 1.55 0.00 1.17 0.72 15.39%
Adjusted Per Share Value based on latest NOSH - 215,207
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
RPS 68.73 48.63 36.10 64.81 43.95 28.51 32.13 12.08%
EPS 10.89 5.21 3.69 11.58 7.37 4.14 2.60 23.97%
DPS 0.00 0.66 1.01 0.00 0.00 1.35 0.00 -
NAPS 1.2184 1.1221 1.0755 1.0486 0.00 0.791 0.4875 14.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 31/01/05 -
Price 0.87 0.65 0.62 0.59 0.81 0.51 0.63 -
P/RPS 0.82 0.89 1.16 0.62 1.25 1.21 1.33 -6.99%
P/EPS 5.20 8.28 11.36 3.45 7.43 8.33 16.41 -15.83%
EY 19.21 12.08 8.81 29.00 13.46 12.00 6.10 18.77%
DY 0.00 1.54 2.42 0.00 0.00 3.92 0.00 -
P/NAPS 0.47 0.38 0.39 0.38 0.00 0.44 0.87 -8.82%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 CAGR
Date 25/10/11 27/10/10 29/10/09 28/10/08 - 22/02/06 31/03/05 -
Price 0.89 0.89 0.61 0.41 0.00 0.51 0.54 -
P/RPS 0.84 1.22 1.14 0.43 0.00 1.21 1.14 -4.47%
P/EPS 5.32 11.34 11.17 2.40 0.00 8.33 14.06 -13.56%
EY 18.78 8.82 8.95 41.73 0.00 12.00 7.11 15.68%
DY 0.00 1.12 2.46 0.00 0.00 3.92 0.00 -
P/NAPS 0.48 0.53 0.38 0.26 0.00 0.44 0.75 -6.47%

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