[CEPAT] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
24-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -426.02%
YoY- -106.31%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 432,946 262,572 199,544 207,748 282,760 293,920 221,981 11.77%
PBT 85,152 37,955 6,992 707 31,108 47,554 15,727 32.49%
Tax -15,201 -9,374 -3,905 -2,367 -7,451 -12,308 -5,603 18.08%
NP 69,951 28,581 3,087 -1,660 23,657 35,246 10,124 37.98%
-
NP to SH 66,572 26,541 964 -1,353 21,426 32,382 7,911 42.59%
-
Tax Rate 17.85% 24.70% 55.85% 334.79% 23.95% 25.88% 35.63% -
Total Cost 362,995 233,991 196,457 209,408 259,103 258,674 211,857 9.38%
-
Net Worth 395,477 342,953 342,953 346,043 349,132 485,078 457,356 -2.39%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 12,358 7,724 4,634 4,634 12,358 4,634 4,675 17.57%
Div Payout % 18.56% 29.10% 480.76% 0.00% 57.68% 14.31% 59.09% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 395,477 342,953 342,953 346,043 349,132 485,078 457,356 -2.39%
NOSH 318,446 318,446 318,446 318,446 318,446 318,446 318,446 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.16% 10.89% 1.55% -0.80% 8.37% 11.99% 4.56% -
ROE 16.83% 7.74% 0.28% -0.39% 6.14% 6.68% 1.73% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 140.13 84.98 64.58 67.24 91.52 95.13 71.83 11.77%
EPS 21.55 8.59 0.31 -0.44 6.93 10.48 2.56 42.60%
DPS 4.00 2.50 1.50 1.50 4.00 1.50 1.50 17.75%
NAPS 1.28 1.11 1.11 1.12 1.13 1.57 1.48 -2.38%
Adjusted Per Share Value based on latest NOSH - 318,446
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 135.96 82.45 62.66 65.24 88.79 92.30 69.71 11.77%
EPS 20.91 8.33 0.30 -0.42 6.73 10.17 2.48 42.64%
DPS 3.88 2.43 1.46 1.46 3.88 1.46 1.47 17.54%
NAPS 1.2419 1.077 1.077 1.0867 1.0964 1.5233 1.4362 -2.39%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.76 0.635 0.43 0.56 0.705 0.82 0.67 -
P/RPS 0.54 0.75 0.67 0.83 0.77 0.86 0.93 -8.65%
P/EPS 3.53 7.39 137.82 -127.88 10.17 7.82 26.17 -28.37%
EY 28.35 13.53 0.73 -0.78 9.84 12.78 3.82 39.64%
DY 5.26 3.94 3.49 2.68 5.67 1.83 2.24 15.28%
P/NAPS 0.59 0.57 0.39 0.50 0.62 0.52 0.45 4.61%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/07/22 11/08/21 22/07/20 24/07/19 25/07/18 09/08/17 27/07/16 -
Price 0.69 0.67 0.56 0.54 0.71 0.845 0.635 -
P/RPS 0.49 0.79 0.87 0.80 0.78 0.89 0.88 -9.29%
P/EPS 3.20 7.80 179.48 -123.31 10.24 8.06 24.80 -28.90%
EY 31.23 12.82 0.56 -0.81 9.77 12.40 4.03 40.65%
DY 5.80 3.73 2.68 2.78 5.63 1.78 2.36 16.15%
P/NAPS 0.54 0.60 0.50 0.48 0.63 0.54 0.43 3.86%

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