CEPAT | CEPATWAWASAN GROUP BHD
0.705 (-3.42%)
T-O (am): 0.720 (08:59:00)
Last updated: 17:00
CEPAT Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
CEPAT Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 75.28 | 5.91 | 3.24 | 4.3% | 0.00 | 1.05 | 2.3% | 2.7% | 42.2% | 42.8% | ||||||||
| 21 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 77.02 | 8.45 | 5.61 | 7.3% | 0.00 | 1.81 | 19.5% | 6.0% | 193.1% | 37.1% | ||||||||
| 21 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 64.47 | 3.50 | 1.91 | 3.0% | 2.00 | 0.62 | 24.3% | 7.3% | 75.6% | 31.4% | ||||||||
| 27 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 85.15 | 11.36 | 7.85 | 9.2% | 0.00 | 2.54 | 10.1% | 9.7% | 38.6% | 418.9% | ||||||||
| 16 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 77.35 | 8.26 | 5.66 | 7.3% | 0.00 | 1.83 | 6.5% | 0.2% | 38.5% | 90.3% | ||||||||
| 08 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 72.64 | 6.38 | 4.09 | 5.6% | 0.00 | 1.32 | 4.5% | 32.3% | 46.6% | 74.1% | ||||||||
| 23 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 69.53 | 5.03 | 2.79 | 4.0% | 0.00 | 0.90 | 10.4% | 26.5% | 213.3% | 81.7% | ||||||||
| 24 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 77.62 | 3.42 | -2.46 | -3.2% | 4.00 | -0.80 | 0.1% | 39.0% | 182.7% | 110.3% | ||||||||
| 16 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 77.55 | 8.01 | 2.98 | 3.8% | 0.00 | 0.96 | 27.7% | 25.4% | 81.2% | 74.4% | ||||||||
| 25 Jul 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 107.29 | 20.51 | 15.81 | 14.7% | 0.00 | 5.12 | 13.4% | 31.8% | 3.9% | 66.9% | ||||||||
| 11 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 94.63 | 18.84 | 15.23 | 16.1% | 4.00 | 4.93 | 25.6% | 87.0% | 36.3% | 171.6% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 127.14 | 29.01 | 23.91 | 18.8% | 0.00 | 7.74 | 22.4% | 88.4% | 105.9% | 291.4% | ||||||||
| 25 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 103.88 | 16.79 | 11.62 | 11.2% | 0.00 | 3.76 | 27.6% | 64.6% | 22.6% | 117.2% | ||||||||
| 11 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 81.39 | 13.76 | 9.47 | 11.6% | 0.00 | 3.07 | 60.9% | 57.2% | 69.0% | 112.3% | ||||||||
| 25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 50.59 | 6.92 | 5.61 | 11.1% | 2.50 | 1.81 | 25.0% | 14.5% | 8.2% | 802.6% | ||||||||
| 22 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 67.49 | 9.62 | 6.11 | 9.1% | 0.00 | 1.98 | 6.9% | 13.5% | 14.2% | 922.3% | ||||||||
| 16 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 63.11 | 7.66 | 5.35 | 8.5% | 0.00 | 1.73 | 21.9% | 43.0% | 19.9% | 373.3% | ||||||||
| 22 Jul 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 51.78 | 6.07 | 4.46 | 8.6% | 0.00 | 1.44 | 17.2% | 1.7% | 659.1% | 538.3% | ||||||||
| 24 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 44.19 | -0.82 | -0.80 | -1.8% | 0.00 | -0.26 | 25.7% | 15.7% | 7.4% | 132.7% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 59.44 | 2.36 | -0.74 | -1.2% | 1.50 | -0.24 | 34.7% | 2.1% | 62.0% | 76.7% | ||||||||
| 23 Oct 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 44.13 | -0.62 | -1.96 | -4.4% | 0.00 | -0.63 | 16.2% | 0.7% | 380.0% | 49.7% | ||||||||
| 24 Jul 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 52.67 | 1.62 | 0.70 | 1.3% | 0.00 | 0.23 | 0.5% | 18.6% | 71.3% | 71.7% | ||||||||
| 08 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 52.40 | 3.70 | 2.44 | 4.7% | 0.00 | 0.79 | 10.0% | 28.5% | 176.6% | 66.2% | ||||||||
| 25 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 58.23 | -3.22 | -3.19 | -5.5% | 1.50 | -1.03 | 31.0% | 26.2% | 143.7% | 166.4% | ||||||||
| 27 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 44.45 | -1.40 | -1.31 | -2.9% | 0.00 | -0.42 | 31.3% | 32.4% | 153.0% | 118.8% | ||||||||
| 25 Jul 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 64.73 | 3.93 | 2.47 | 3.8% | 0.00 | 0.80 | 11.7% | 8.0% | 65.8% | 74.5% | ||||||||
| 16 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 73.30 | 10.28 | 7.22 | 9.8% | 2.00 | 2.34 | 7.1% | 24.1% | 50.7% | 16.2% | ||||||||
| 26 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 78.94 | 6.90 | 4.79 | 6.1% | 2.00 | 1.55 | 20.0% | 7.6% | 30.9% | 21.2% | ||||||||
| 01 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 65.79 | 10.01 | 6.94 | 10.6% | 0.00 | 2.25 | 6.5% | 16.8% | 28.3% | 33.3% | ||||||||
| 09 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 70.35 | 13.21 | 9.68 | 13.8% | 0.00 | 3.13 | 19.1% | 37.2% | 55.7% | 91.0% | ||||||||
| 17 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 59.06 | 10.33 | 6.22 | 10.5% | 1.50 | 2.01 | 30.9% | 51.9% | 2.2% | 1635.6% | ||||||||
| 22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 85.43 | 9.64 | 6.08 | 7.1% | 0.00 | 1.97 | 8.0% | 45.0% | 41.5% | 1726.5% | ||||||||
| 20 Oct 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 79.08 | 14.38 | 10.40 | 13.2% | 0.00 | 3.37 | 54.2% | 7.5% | 105.2% | 187.1% | ||||||||
| 27 Jul 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 51.28 | 7.05 | 5.07 | 9.9% | 0.00 | 1.64 | 31.9% | 5.0% | 1351.4% | 55.2% | ||||||||
| 27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 38.89 | -0.35 | -0.41 | -1.0% | 0.00 | -0.13 | 34.0% | 8.3% | 8.3% | 112.3% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 58.94 | 3.53 | -0.37 | -0.6% | 1.50 | -0.12 | 19.9% | 8.6% | 110.3% | 107.4% | ||||||||
| 19 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 73.54 | 5.50 | 3.62 | 4.9% | 0.00 | 1.17 | 36.2% | 42.5% | 10.9% | 59.8% | ||||||||
| 29 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 53.98 | 4.67 | 3.27 | 6.0% | 0.00 | 1.06 | 27.2% | 16.6% | 1.1% | 57.4% | ||||||||
| 30 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 42.43 | 4.13 | 3.30 | 7.8% | 0.00 | 1.07 | 34.2% | 12.0% | 34.6% | 39.8% | ||||||||
| 16 Feb 15 | 31/12/14 | 4 | 31/12/14 | 64.45 | 4.82 | 5.05 | 7.8% | 2.00 | 1.63 | 24.9% | 3.1% | 122.7% | 57.8% |
CEPAT Historical Dividends
CEPAT Financial Ratios
| EPS | 5.84 sen |
| Trailing PE (Sector Median: 13.6) | 12.0 |
| PEG | 12.0 |
| Altman Z | 1.5 |
| Beaver | -0.0 |
| Current Ratio | 3.4 |
| Debt-Equity (DE) Ratio | 0.22 |
| FCF Yield | -1.1 % |
| Revenue QoQ | -2.26 % |
| Revenue YoY | -2.68% |
| Profit QoQ | -42.22 % |
| Profit YoY | -42.8 % |
| Profit Margin (Sector Median: 9.2) | 6.16 % |
| ROE (ROIC: 4.63) | 4.8 % |
| Dividend Per Share (DPS) | 2.0 sen |
| Dividend Yield (DY) | 2.84 % |
CEPAT Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 9.2) | |
| ROE (ROIC: 4.6) | |
| Altman Z |
CEPAT Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.3 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.24 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 21.53 |
| Expected Revenue (M) | 232.98 |
| Expected Growth (%) | 8.0 |
CEPAT Directors Share Purchases (Beta)
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 55400.0 units announced on 02 Jan 2024 at ~RM0.695
DATO' SERI MAH KING SENG added 55400.0 units announced on 02 Jan 2024 at ~RM0.695
DATO' SERI MAH KING SENG added 131800.0 units announced on 29 Dec 2023 at ~RM0.695
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 131800.0 units announced on 29 Dec 2023 at ~RM0.695
DATO' SERI MAH KING SENG added 127200.0 units announced on 26 Dec 2023 at ~RM0.69
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 127200.0 units announced on 26 Dec 2023 at ~RM0.69
DATO' SERI MAH KING SENG added 107100.0 units announced on 21 Dec 2023 at ~RM0.695
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 107100.0 units announced on 21 Dec 2023 at ~RM0.695
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 25700.0 units announced on 18 Dec 2023 at ~RM0.69
DATO' SERI MAH KING SENG added 25700.0 units announced on 18 Dec 2023 at ~RM0.69
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 161300.0 units announced on 14 Dec 2023 at ~RM0.69
DATO' SERI MAH KING SENG added 161300.0 units announced on 14 Dec 2023 at ~RM0.69
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 24800.0 units announced on 08 Dec 2023 at ~RM0.695
DATO' SERI MAH KING SENG added 24800.0 units announced on 08 Dec 2023 at ~RM0.695
DATO' SERI MAH KING SENG added 162000.0 units announced on 07 Dec 2023 at ~RM0.695
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 162000.0 units announced on 07 Dec 2023 at ~RM0.695
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 75000.0 units announced on 01 Dec 2023 at ~RM0.69
DATO' SERI MAH KING SENG added 75000.0 units announced on 01 Dec 2023 at ~RM0.69
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 170000.0 units announced on 30 Nov 2023 at ~RM0.69
DATO' SERI MAH KING SENG added 170000.0 units announced on 30 Nov 2023 at ~RM0.69
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 193500.0 units announced on 24 Nov 2023 at ~RM0.69
DATO' SERI MAH KING SENG added 193500.0 units announced on 24 Nov 2023 at ~RM0.69
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 190600.0 units announced on 29 Sep 2023 at ~RM0.685
DATO' SERI MAH KING SENG added 190600.0 units announced on 29 Sep 2023 at ~RM0.685
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 67400.0 units announced on 25 Sep 2023 at ~RM0.685
DATO' SERI MAH KING SENG added 67400.0 units announced on 25 Sep 2023 at ~RM0.685
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 76000.0 units announced on 22 Sep 2023 at ~RM0.7
DATO' SERI MAH KING SENG added 76000.0 units announced on 22 Sep 2023 at ~RM0.7
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 93600.0 units announced on 08 Sep 2023 at ~RM0.685
DATO' SERI MAH KING SENG added 93600.0 units announced on 08 Sep 2023 at ~RM0.685
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 56000.0 units announced on 01 Sep 2023 at ~RM0.68
DATO' SERI MAH KING SENG added 56000.0 units announced on 01 Sep 2023 at ~RM0.68
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 74900.0 units announced on 28 Aug 2023 at ~RM0.675
DATO' SERI MAH KING SENG added 74900.0 units announced on 28 Aug 2023 at ~RM0.675
DATO' SERI MAH KING SENG added 150000.0 units announced on 24 Aug 2023 at ~RM0.68
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 150000.0 units announced on 24 Aug 2023 at ~RM0.68
DATO' SERI MAH KING SENG added 70300.0 units announced on 18 Aug 2023 at ~RM0.68
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 70300.0 units announced on 18 Aug 2023 at ~RM0.68
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 214600.0 units announced on 17 Aug 2023 at ~RM0.68
DATO' SERI MAH KING SENG added 214600.0 units announced on 17 Aug 2023 at ~RM0.68
DATO' SERI MAH KING SENG added 2000.0 units announced on 14 Aug 2023 at ~RM0.68
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 2000.0 units announced on 14 Aug 2023 at ~RM0.68
DATO' SERI MAH KING SENG added 20000.0 units announced on 10 Jul 2023 at ~RM0.67
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 20000.0 units announced on 10 Jul 2023 at ~RM0.67
DATO' SERI MAH KING SENG added 50000.0 units announced on 03 Jul 2023 at ~RM0.675
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 50000.0 units announced on 03 Jul 2023 at ~RM0.675
DATO' SERI MAH KING SENG added 98900.0 units announced on 26 Jun 2023 at ~RM0.66
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 98900.0 units announced on 26 Jun 2023 at ~RM0.66
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 110100.0 units announced on 23 Jun 2023 at ~RM0.655
DATO' SERI MAH KING SENG added 110100.0 units announced on 23 Jun 2023 at ~RM0.655
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 26500.0 units announced on 19 Jun 2023 at ~RM0.65
DATO' SERI MAH KING SENG added 26500.0 units announced on 19 Jun 2023 at ~RM0.65
DATO' SERI MAH KING SENG added 45000.0 units announced on 15 Jun 2023 at ~RM0.65
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 45000.0 units announced on 15 Jun 2023 at ~RM0.65
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 89000.0 units announced on 09 Jun 2023 at ~RM0.62
DATO' SERI MAH KING SENG added 89000.0 units announced on 09 Jun 2023 at ~RM0.62
DATO' SERI MAH KING SENG added 89000.0 units announced on 02 Dec 2022 at ~RM0.685
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 89000.0 units announced on 02 Dec 2022 at ~RM0.685
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 49900.0 units announced on 29 Nov 2022 at ~RM0.69
DATO' SERI MAH KING SENG added 49900.0 units announced on 29 Nov 2022 at ~RM0.69
DATO' SERI MAH KING SENG added 290500.0 units announced on 25 Nov 2022 at ~RM0.685
TAN SRI DR MAH KING THIAN @ MAH KING THIAM added 290500.0 units announced on 25 Nov 2022 at ~RM0.685
CEPAT Summary
Market Cap: 224 M.
Market Cap Class: Micro caps
Number of Shares: 318 M.
Adjusted Float: 65.9%.
Stock highly correlated with
JTIASA (79%)
MHC (78%)
THPLANT (73%)
PLANTATION (71%)
Cepatwawasan Group Berhad is an investment holding company engaged in cultivation, milling, and sale of oil palm and oil palm products in Malaysia. It sells crude palm oil, palm kernels, and fruit bunches. The company also involves in quarry operations, which include the extraction and sale of earth and stones. Cepatwawasan Group was incorporated in 2001 and is based in Sandakan, Malaysia.
Sectors: Plantation
Code: 8982
Website: http://www.cepatgroup.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
CEPAT Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| MHC Plantations Bhd | 29.82% | 66.95 |
| Yew Lee Holdings Sdn Berhad | 5.2% | 11.67 |
| Hutan Melintang Plantations Sdn Berhad | 4.51% | 10.13 |
| Evergreen Intermerge Sdn Bhd | 2.89% | 6.49 |
| Lee Guan Huat | 1.54% | 3.45 |
| Tlk Cpital Sdn Bhd | 1.42% | 3.2 |
| Jincan Sdn Bhd | 0.92% | 2.07 |
| Bank of Singapore Ltd | 0.92% | 2.06 |
| Zenxin Agriculture Sdn Bhd | 0.84% | 1.88 |
| Gan Hong Liang | 0.78% | 1.75 |
| Lim Cheng Hai | 0.65% | 1.45 |
| Mah Siew Hoe | 0.65% | 1.45 |
| Teck Guan Development (Sabah) Sdn Bhd | 0.64% | 1.43 |
| Lim Teong Leong | 0.62% | 1.39 |
| Tai Kok Kong | 0.54% | 1.21 |
| Chee Sai Mun | 0.47% | 1.06 |
| Yap Qwee Beng | 0.47% | 1.06 |
| Ho Seong Peng | 0.47% | 1.05 |
| Ensing Peak Advisors Inc | 0.46% | 1.03 |
| Bank Julius Baer & Co Ltd | 0.42% | 0.95 |
| Tee Kim Tee @Tee Ching Tee | 0.39% | 0.88 |
| Su Ming Yaw | 0.36% | 0.81 |
| Tan Aik Choon | 0.34% | 0.76 |
| Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.34% | 0.76 |
| Chye Ah Lam @ Chai Ming Seng | 0.34% | 0.75 |
| Lee Guan Seong | 0.33% | 0.74 |
| Gan Chee Peng | 0.32% | 0.73 |
| Yew Boon Hean | 0.32% | 0.71 |