[CEPAT] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.96%
YoY- 46.38%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 62,451 46,920 71,329 76,965 49,035 40,581 76,750 -3.37%
PBT 12,718 8,440 13,570 11,863 8,723 4,590 18,353 -5.92%
Tax -153 -2,090 -3,766 -3,344 -2,961 -1,500 -3,216 -39.77%
NP 12,565 6,350 9,804 8,519 5,762 3,090 15,137 -3.05%
-
NP to SH 12,188 6,234 9,233 8,285 5,660 3,042 14,662 -3.03%
-
Tax Rate 1.20% 24.76% 27.75% 28.19% 33.94% 32.68% 17.52% -
Total Cost 49,886 40,570 61,525 68,446 43,273 37,491 61,613 -3.45%
-
Net Worth 439,282 418,509 588,681 363,525 338,425 215,204 215,310 12.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,187 7,693 4,647 2,113 2,128 6,456 4,306 6.22%
Div Payout % 50.76% 123.41% 50.34% 25.51% 37.61% 212.23% 29.37% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 439,282 418,509 588,681 363,525 338,425 215,204 215,310 12.60%
NOSH 309,354 307,727 309,832 211,352 212,846 215,204 215,310 6.22%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 20.12% 13.53% 13.74% 11.07% 11.75% 7.61% 19.72% -
ROE 2.77% 1.49% 1.57% 2.28% 1.67% 1.41% 6.81% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.19 15.25 23.02 36.42 23.04 18.86 35.65 -9.03%
EPS 3.94 2.02 2.98 3.92 2.66 1.42 6.81 -8.70%
DPS 2.00 2.50 1.50 1.00 1.00 3.00 2.00 0.00%
NAPS 1.42 1.36 1.90 1.72 1.59 1.00 1.00 6.01%
Adjusted Per Share Value based on latest NOSH - 211,352
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.61 14.73 22.40 24.17 15.40 12.74 24.10 -3.37%
EPS 3.83 1.96 2.90 2.60 1.78 0.96 4.60 -3.00%
DPS 1.94 2.42 1.46 0.66 0.67 2.03 1.35 6.22%
NAPS 1.3795 1.3142 1.8486 1.1416 1.0627 0.6758 0.6761 12.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.935 0.94 1.01 0.99 0.65 0.46 0.96 -
P/RPS 4.63 6.17 4.39 2.72 2.82 2.44 2.69 9.46%
P/EPS 23.73 46.40 33.89 25.26 24.44 32.54 14.10 9.05%
EY 4.21 2.16 2.95 3.96 4.09 3.07 7.09 -8.31%
DY 2.14 2.66 1.49 1.01 1.54 6.52 2.08 0.47%
P/NAPS 0.66 0.69 0.53 0.58 0.41 0.46 0.96 -6.04%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 27/02/12 23/02/11 24/02/10 25/02/09 27/02/08 -
Price 0.94 0.89 1.14 0.83 0.62 0.49 0.93 -
P/RPS 4.66 5.84 4.95 2.28 2.69 2.60 2.61 10.13%
P/EPS 23.86 43.93 38.26 21.17 23.32 34.66 13.66 9.73%
EY 4.19 2.28 2.61 4.72 4.29 2.88 7.32 -8.87%
DY 2.13 2.81 1.32 1.20 1.61 6.12 2.15 -0.15%
P/NAPS 0.66 0.65 0.60 0.48 0.39 0.49 0.93 -5.55%

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