[CEPAT] YoY TTM Result on 30-Apr-2006 [#4]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 102.74%
YoY- 487.48%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 246,962 247,348 145,905 115,636 127,252 127,158 105,984 16.06%
PBT 53,205 63,500 25,772 20,975 9,449 14,261 16,529 22.86%
Tax -11,692 -15,122 -4,211 -5,818 -6,869 -4,571 -5,188 15.38%
NP 41,513 48,378 21,561 15,157 2,580 9,690 11,341 25.68%
-
NP to SH 39,903 46,384 21,561 15,157 2,580 9,690 11,341 24.80%
-
Tax Rate 21.98% 23.81% 16.34% 27.74% 72.70% 32.05% 31.39% -
Total Cost 205,449 198,970 124,344 100,479 124,672 117,468 94,643 14.62%
-
Net Worth 215,204 215,310 273,452 254,084 148,415 138,515 123,576 10.26%
Dividend
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 10,766 4,306 4,306 4,315 - - - -
Div Payout % 26.98% 9.28% 19.97% 28.47% - - - -
Equity
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 215,204 215,310 273,452 254,084 148,415 138,515 123,576 10.26%
NOSH 215,204 215,310 215,316 215,326 215,094 203,698 202,584 1.07%
Ratio Analysis
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 16.81% 19.56% 14.78% 13.11% 2.03% 7.62% 10.70% -
ROE 18.54% 21.54% 7.88% 5.97% 1.74% 7.00% 9.18% -
Per Share
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 114.76 114.88 67.76 53.70 59.16 62.42 52.32 14.83%
EPS 18.54 21.54 10.01 7.04 1.20 4.76 5.60 23.47%
DPS 5.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.27 1.18 0.69 0.68 0.61 9.09%
Adjusted Per Share Value based on latest NOSH - 215,326
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 77.55 77.67 45.82 36.31 39.96 39.93 33.28 16.07%
EPS 12.53 14.57 6.77 4.76 0.81 3.04 3.56 24.81%
DPS 3.38 1.35 1.35 1.36 0.00 0.00 0.00 -
NAPS 0.6758 0.6761 0.8587 0.7979 0.4661 0.435 0.3881 10.26%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 31/12/08 31/12/07 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.46 0.96 0.67 0.52 0.57 1.41 0.40 -
P/RPS 0.40 0.84 0.99 0.97 0.96 2.26 0.76 -10.69%
P/EPS 2.48 4.46 6.69 7.39 47.52 29.64 7.15 -17.01%
EY 40.31 22.44 14.95 13.54 2.10 3.37 14.00 20.47%
DY 10.87 2.08 2.99 3.85 0.00 0.00 0.00 -
P/NAPS 0.46 0.96 0.53 0.44 0.83 2.07 0.66 -6.16%
Price Multiplier on Announcement Date
31/12/08 31/12/07 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 25/02/09 - - 26/05/06 30/06/05 21/06/04 27/06/03 -
Price 0.49 0.00 0.00 0.53 0.53 0.83 0.44 -
P/RPS 0.43 0.00 0.00 0.99 0.90 1.33 0.84 -11.12%
P/EPS 2.64 0.00 0.00 7.53 44.19 17.45 7.86 -17.48%
EY 37.84 0.00 0.00 13.28 2.26 5.73 12.72 21.17%
DY 10.20 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.00 0.45 0.77 1.22 0.72 -6.55%

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