[CEPAT] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
03-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 66.28%
YoY- 388.64%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 68,298 48,609 53,703 79,327 49,731 41,633 72,123 -0.90%
PBT 11,437 3,905 7,932 19,237 4,141 7,838 16,046 -5.48%
Tax -2,895 -1,056 -2,106 -4,826 -1,219 -2,089 -3,086 -1.05%
NP 8,542 2,849 5,826 14,411 2,922 5,749 12,960 -6.70%
-
NP to SH 8,263 2,847 5,282 13,555 2,774 5,492 12,284 -6.39%
-
Tax Rate 25.31% 27.04% 26.55% 25.09% 29.44% 26.65% 19.23% -
Total Cost 59,756 45,760 47,877 64,916 46,809 35,884 59,163 0.16%
-
Net Worth 308,991 407,836 398,567 382,158 349,396 338,134 323,263 -0.74%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - 2,117 3,230 4,310 -
Div Payout % - - - - 76.34% 58.82% 35.09% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 308,991 407,836 398,567 382,158 349,396 338,134 323,263 -0.74%
NOSH 308,991 318,446 318,446 211,137 211,755 215,372 215,508 6.18%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.51% 5.86% 10.85% 18.17% 5.88% 13.81% 17.97% -
ROE 2.67% 0.70% 1.33% 3.55% 0.79% 1.62% 3.80% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.10 15.73 17.38 37.57 23.49 19.33 33.47 -6.68%
EPS 2.67 0.92 1.71 6.42 1.31 2.55 5.70 -11.86%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 2.00 -
NAPS 1.00 1.32 1.29 1.81 1.65 1.57 1.50 -6.53%
Adjusted Per Share Value based on latest NOSH - 211,137
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.45 15.26 16.86 24.91 15.62 13.07 22.65 -0.90%
EPS 2.59 0.89 1.66 4.26 0.87 1.72 3.86 -6.43%
DPS 0.00 0.00 0.00 0.00 0.66 1.01 1.35 -
NAPS 0.9703 1.2807 1.2516 1.2001 1.0972 1.0618 1.0151 -0.74%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.03 0.93 1.02 0.95 0.59 0.59 0.83 -
P/RPS 4.66 5.91 5.87 2.53 2.51 3.05 2.48 11.07%
P/EPS 38.52 100.93 59.66 14.80 45.04 23.14 14.56 17.59%
EY 2.60 0.99 1.68 6.76 2.22 4.32 6.87 -14.94%
DY 0.00 0.00 0.00 0.00 1.69 2.54 2.41 -
P/NAPS 1.03 0.70 0.79 0.52 0.36 0.38 0.55 11.01%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 23/07/14 24/07/13 25/07/12 03/08/11 28/07/10 21/08/09 29/07/08 -
Price 1.02 0.945 1.06 1.01 0.64 0.66 0.75 -
P/RPS 4.61 6.01 6.10 2.69 2.73 3.41 2.24 12.77%
P/EPS 38.14 102.55 62.00 15.73 48.85 25.88 13.16 19.39%
EY 2.62 0.98 1.61 6.36 2.05 3.86 7.60 -16.25%
DY 0.00 0.00 0.00 0.00 1.56 2.27 2.67 -
P/NAPS 1.02 0.72 0.82 0.56 0.39 0.42 0.50 12.61%

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