[CEPAT] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CEPAT] CEPATWAWASAN GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.51%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
CEPAT's Result
CEPAT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 219,304 260,571 174,060 129,424 117,353 124,936 124,196 12.95%
PBT 38,405 70,062 36,877 21,383 20,987 7,817 15,081 22.16%
Tax -9,188 -15,564 -6,676 -5,443 -5,712 -6,214 -4,914 14.34%
NP 29,217 54,498 30,201 15,940 15,275 1,603 10,167 25.37%
-
NP to SH 28,088 52,366 29,473 15,940 15,275 1,603 10,167 24.31%
-
Tax Rate 23.92% 22.21% 18.10% 25.45% 27.22% 79.49% 32.58% -
Total Cost 190,087 206,073 143,859 113,484 102,078 123,333 114,029 11.56%
-
Net Worth 335,744 314,668 279,803 0 256,083 151,447 148,398 19.11%
Dividend
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Div 10,766 4,306 4,306 - 4,315 - - -
Div Payout % 38.33% 8.22% 14.61% - 28.25% - - -
Equity
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 335,744 314,668 279,803 0 256,083 151,447 148,398 19.11%
NOSH 215,220 215,526 215,233 215,107 215,196 216,354 215,070 0.01%
Ratio Analysis
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 13.32% 20.91% 17.35% 12.32% 13.02% 1.28% 8.19% -
ROE 8.37% 16.64% 10.53% 0.00% 5.96% 1.06% 6.85% -
Per Share
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 101.90 120.90 80.87 60.17 54.53 57.75 57.75 12.93%
EPS 13.05 24.30 13.69 7.41 7.10 0.74 4.73 24.28%
DPS 5.00 2.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.56 1.46 1.30 0.00 1.19 0.70 0.69 19.09%
Adjusted Per Share Value based on latest NOSH - 215,107
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 68.87 81.83 54.66 40.64 36.85 39.23 39.00 12.95%
EPS 8.82 16.44 9.26 5.01 4.80 0.50 3.19 24.33%
DPS 3.38 1.35 1.35 0.00 1.36 0.00 0.00 -
NAPS 1.0543 0.9881 0.8787 0.00 0.8042 0.4756 0.466 19.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Date 31/03/09 31/03/08 31/07/07 30/03/07 31/07/06 29/07/05 30/07/04 -
Price 0.50 0.83 0.87 0.60 0.55 0.71 0.71 -
P/RPS 0.49 0.69 1.08 1.00 1.01 1.23 1.23 -17.89%
P/EPS 3.83 3.42 6.35 8.10 7.75 95.83 15.02 -25.37%
EY 26.10 29.27 15.74 12.35 12.91 1.04 6.66 33.98%
DY 10.00 2.41 2.30 0.00 3.64 0.00 0.00 -
P/NAPS 0.32 0.57 0.67 0.00 0.46 1.01 1.03 -22.15%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/07/07 31/03/07 31/07/06 31/07/05 31/07/04 CAGR
Date 27/04/09 - - - 21/09/06 12/09/05 30/09/04 -
Price 0.58 0.00 0.00 0.00 0.55 0.59 0.62 -
P/RPS 0.57 0.00 0.00 0.00 1.01 1.02 1.07 -12.61%
P/EPS 4.44 0.00 0.00 0.00 7.75 79.63 13.12 -20.71%
EY 22.50 0.00 0.00 0.00 12.91 1.26 7.62 26.10%
DY 8.62 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.37 0.00 0.00 0.00 0.46 0.84 0.90 -17.33%

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