[CEPAT] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.32%
YoY- 382.22%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 203,886 155,549 283,131 195,669 115,725 127,802 122,470 7.94%
PBT 32,137 21,774 66,968 46,533 12,777 15,211 16,358 10.65%
Tax -9,026 -6,432 -13,408 -9,225 -5,301 -7,001 -5,285 8.35%
NP 23,111 15,342 53,560 37,308 7,476 8,210 11,073 11.66%
-
NP to SH 22,258 14,803 51,523 36,051 7,476 8,210 11,073 11.03%
-
Tax Rate 28.09% 29.54% 20.02% 19.82% 41.49% 46.03% 32.31% -
Total Cost 180,775 140,207 229,571 158,361 108,249 119,592 111,397 7.53%
-
Net Worth 357,343 342,824 333,572 0 252,482 154,699 138,590 15.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Div 2,128 9,686 8,616 4,306 - - - -
Div Payout % 9.56% 65.44% 16.72% 11.95% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 357,343 342,824 333,572 0 252,482 154,699 138,590 15.26%
NOSH 211,446 215,612 215,207 215,458 215,797 214,861 203,809 0.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 11.34% 9.86% 18.92% 19.07% 6.46% 6.42% 9.04% -
ROE 6.23% 4.32% 15.45% 0.00% 2.96% 5.31% 7.99% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 96.42 72.14 131.56 90.82 53.63 59.48 60.09 7.34%
EPS 10.53 6.87 23.94 16.73 3.46 3.82 5.43 10.44%
DPS 1.00 4.50 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.55 0.00 1.17 0.72 0.68 14.62%
Adjusted Per Share Value based on latest NOSH - 215,458
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 64.03 48.85 88.91 61.44 36.34 40.13 38.46 7.94%
EPS 6.99 4.65 16.18 11.32 2.35 2.58 3.48 11.02%
DPS 0.67 3.04 2.71 1.35 0.00 0.00 0.00 -
NAPS 1.1221 1.0766 1.0475 0.00 0.7929 0.4858 0.4352 15.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 27/01/06 31/01/05 30/01/04 -
Price 0.65 0.62 0.59 0.81 0.51 0.63 0.60 -
P/RPS 0.67 0.86 0.45 0.89 0.95 1.06 1.00 -5.82%
P/EPS 6.17 9.03 2.46 4.84 14.72 16.49 11.04 -8.35%
EY 16.19 11.07 40.58 20.66 6.79 6.07 9.06 9.09%
DY 1.54 7.26 6.78 2.47 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.00 0.44 0.87 0.88 -11.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 31/01/06 31/01/05 31/01/04 CAGR
Date 27/10/10 29/10/09 28/10/08 - 22/02/06 31/03/05 30/03/04 -
Price 0.89 0.61 0.41 0.00 0.51 0.54 0.62 -
P/RPS 0.92 0.85 0.31 0.00 0.95 0.91 1.03 -1.67%
P/EPS 8.45 8.88 1.71 0.00 14.72 14.13 11.41 -4.40%
EY 11.83 11.25 58.39 0.00 6.79 7.08 8.76 4.60%
DY 1.12 7.38 9.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.26 0.00 0.44 0.75 0.91 -7.78%

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