[CEPAT] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 62.03%
YoY- 76.67%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 77,620 127,143 67,487 59,441 58,232 78,936 85,428 -1.58%
PBT 3,422 29,012 9,619 2,361 -3,224 6,899 9,643 -15.85%
Tax -6,089 -4,129 -3,289 -3,012 -647 -1,326 -2,996 12.54%
NP -2,667 24,883 6,330 -651 -3,871 5,573 6,647 -
-
NP to SH -2,462 23,914 6,110 -743 -3,185 4,795 6,083 -
-
Tax Rate 177.94% 14.23% 34.19% 127.57% - 19.22% 31.07% -
Total Cost 80,287 102,260 61,157 60,092 62,103 73,363 78,781 0.31%
-
Net Worth 395,477 376,939 333,684 342,953 346,043 497,436 472,719 -2.92%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 12,358 - - 4,634 4,634 6,179 - -
Div Payout % 0.00% - - 0.00% 0.00% 128.87% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 395,477 376,939 333,684 342,953 346,043 497,436 472,719 -2.92%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -3.44% 19.57% 9.38% -1.10% -6.65% 7.06% 7.78% -
ROE -0.62% 6.34% 1.83% -0.22% -0.92% 0.96% 1.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 25.12 41.15 21.84 19.24 18.85 25.55 27.65 -1.58%
EPS -0.80 7.74 1.98 -0.24 -1.03 1.55 1.97 -
DPS 4.00 0.00 0.00 1.50 1.50 2.00 0.00 -
NAPS 1.28 1.22 1.08 1.11 1.12 1.61 1.53 -2.92%
Adjusted Per Share Value based on latest NOSH - 318,446
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 24.37 39.93 21.19 18.67 18.29 24.79 26.83 -1.58%
EPS -0.77 7.51 1.92 -0.23 -1.00 1.51 1.91 -
DPS 3.88 0.00 0.00 1.46 1.46 1.94 0.00 -
NAPS 1.2419 1.1837 1.0479 1.077 1.0867 1.5621 1.4845 -2.92%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.73 0.68 0.695 0.72 0.565 0.805 0.865 -
P/RPS 2.91 1.65 3.18 3.74 3.00 3.15 3.13 -1.20%
P/EPS -91.61 8.79 35.14 -299.40 -54.81 51.87 43.93 -
EY -1.09 11.38 2.85 -0.33 -1.82 1.93 2.28 -
DY 5.48 0.00 0.00 2.08 2.65 2.48 0.00 -
P/NAPS 0.57 0.56 0.64 0.65 0.50 0.50 0.57 0.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 22/02/21 26/02/20 25/02/19 26/02/18 22/02/17 -
Price 0.70 0.935 0.69 0.535 0.60 0.83 0.87 -
P/RPS 2.79 2.27 3.16 2.78 3.18 3.25 3.15 -2.00%
P/EPS -87.85 12.08 34.89 -222.47 -58.20 53.48 44.19 -
EY -1.14 8.28 2.87 -0.45 -1.72 1.87 2.26 -
DY 5.71 0.00 0.00 2.80 2.50 2.41 0.00 -
P/NAPS 0.55 0.77 0.64 0.48 0.54 0.52 0.57 -0.59%

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