[CEPAT] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -143.69%
YoY- -166.42%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 127,143 67,487 59,441 58,232 78,936 85,428 58,935 13.65%
PBT 29,012 9,619 2,361 -3,224 6,899 9,643 3,529 42.01%
Tax -4,129 -3,289 -3,012 -647 -1,326 -2,996 -2,429 9.23%
NP 24,883 6,330 -651 -3,871 5,573 6,647 1,100 68.09%
-
NP to SH 23,914 6,110 -743 -3,185 4,795 6,083 -374 -
-
Tax Rate 14.23% 34.19% 127.57% - 19.22% 31.07% 68.83% -
Total Cost 102,260 61,157 60,092 62,103 73,363 78,781 57,835 9.95%
-
Net Worth 376,939 333,684 342,953 346,043 497,436 472,719 457,271 -3.16%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 4,634 4,634 6,179 - 4,634 -
Div Payout % - - 0.00% 0.00% 128.87% - 0.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 376,939 333,684 342,953 346,043 497,436 472,719 457,271 -3.16%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 19.57% 9.38% -1.10% -6.65% 7.06% 7.78% 1.87% -
ROE 6.34% 1.83% -0.22% -0.92% 0.96% 1.29% -0.08% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.15 21.84 19.24 18.85 25.55 27.65 19.07 13.66%
EPS 7.74 1.98 -0.24 -1.03 1.55 1.97 -0.12 -
DPS 0.00 0.00 1.50 1.50 2.00 0.00 1.50 -
NAPS 1.22 1.08 1.11 1.12 1.61 1.53 1.48 -3.16%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 39.93 21.19 18.67 18.29 24.79 26.83 18.51 13.65%
EPS 7.51 1.92 -0.23 -1.00 1.51 1.91 -0.12 -
DPS 0.00 0.00 1.46 1.46 1.94 0.00 1.46 -
NAPS 1.1837 1.0479 1.077 1.0867 1.5621 1.4845 1.4359 -3.16%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.68 0.695 0.72 0.565 0.805 0.865 0.73 -
P/RPS 1.65 3.18 3.74 3.00 3.15 3.13 3.83 -13.08%
P/EPS 8.79 35.14 -299.40 -54.81 51.87 43.93 -603.06 -
EY 11.38 2.85 -0.33 -1.82 1.93 2.28 -0.17 -
DY 0.00 0.00 2.08 2.65 2.48 0.00 2.05 -
P/NAPS 0.56 0.64 0.65 0.50 0.50 0.57 0.49 2.24%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 22/02/21 26/02/20 25/02/19 26/02/18 22/02/17 26/02/16 -
Price 0.935 0.69 0.535 0.60 0.83 0.87 0.75 -
P/RPS 2.27 3.16 2.78 3.18 3.25 3.15 3.93 -8.73%
P/EPS 12.08 34.89 -222.47 -58.20 53.48 44.19 -619.59 -
EY 8.28 2.87 -0.45 -1.72 1.87 2.26 -0.16 -
DY 0.00 0.00 2.80 2.50 2.41 0.00 2.00 -
P/NAPS 0.77 0.64 0.48 0.54 0.52 0.57 0.51 7.10%

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