[CEPAT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 69.36%
YoY- 86.06%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Revenue 46,920 71,329 76,965 49,035 40,581 76,750 43,574 1.31%
PBT 8,440 13,570 11,863 8,723 4,590 18,353 7,187 2.87%
Tax -2,090 -3,766 -3,344 -2,961 -1,500 -3,216 629 -
NP 6,350 9,804 8,519 5,762 3,090 15,137 7,816 -3.59%
-
NP to SH 6,234 9,233 8,285 5,660 3,042 14,662 7,816 -3.90%
-
Tax Rate 24.76% 27.75% 28.19% 33.94% 32.68% 17.52% -8.75% -
Total Cost 40,570 61,525 68,446 43,273 37,491 61,613 35,758 2.24%
-
Net Worth 418,509 588,681 363,525 338,425 215,204 215,310 273,452 7.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Div 7,693 4,647 2,113 2,128 6,456 4,306 4,306 10.76%
Div Payout % 123.41% 50.34% 25.51% 37.61% 212.23% 29.37% 55.10% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Net Worth 418,509 588,681 363,525 338,425 215,204 215,310 273,452 7.78%
NOSH 307,727 309,832 211,352 212,846 215,204 215,310 215,316 6.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
NP Margin 13.53% 13.74% 11.07% 11.75% 7.61% 19.72% 17.94% -
ROE 1.49% 1.57% 2.28% 1.67% 1.41% 6.81% 2.86% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
RPS 15.25 23.02 36.42 23.04 18.86 35.65 20.24 -4.86%
EPS 2.02 2.98 3.92 2.66 1.42 6.81 3.63 -9.81%
DPS 2.50 1.50 1.00 1.00 3.00 2.00 2.00 4.00%
NAPS 1.36 1.90 1.72 1.59 1.00 1.00 1.27 1.21%
Adjusted Per Share Value based on latest NOSH - 212,846
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
RPS 14.73 22.40 24.17 15.40 12.74 24.10 13.68 1.31%
EPS 1.96 2.90 2.60 1.78 0.96 4.60 2.45 -3.85%
DPS 2.42 1.46 0.66 0.67 2.03 1.35 1.35 10.82%
NAPS 1.3142 1.8486 1.1416 1.0627 0.6758 0.6761 0.8587 7.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/04/07 -
Price 0.94 1.01 0.99 0.65 0.46 0.96 0.67 -
P/RPS 6.17 4.39 2.72 2.82 2.44 2.69 3.31 11.59%
P/EPS 46.40 33.89 25.26 24.44 32.54 14.10 18.46 17.62%
EY 2.16 2.95 3.96 4.09 3.07 7.09 5.42 -14.96%
DY 2.66 1.49 1.01 1.54 6.52 2.08 2.99 -2.03%
P/NAPS 0.69 0.53 0.58 0.41 0.46 0.96 0.53 4.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/04/07 CAGR
Date 25/02/13 27/02/12 23/02/11 24/02/10 25/02/09 27/02/08 29/06/07 -
Price 0.89 1.14 0.83 0.62 0.49 0.93 0.85 -
P/RPS 5.84 4.95 2.28 2.69 2.60 2.61 4.20 5.97%
P/EPS 43.93 38.26 21.17 23.32 34.66 13.66 23.42 11.71%
EY 2.28 2.61 4.72 4.29 2.88 7.32 4.27 -10.46%
DY 2.81 1.32 1.20 1.61 6.12 2.15 2.35 3.19%
P/NAPS 0.65 0.60 0.48 0.39 0.49 0.93 0.67 -0.53%

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