[CAROTEC] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 31.11%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 93,529 83,265 91,074 82,608 60,627 55,956 52,924 46.32%
PBT 21,869 19,594 21,308 19,920 15,236 14,512 13,486 38.14%
Tax -4,365 -3,789 -3,748 -3,744 -2,898 -2,264 -1,566 98.43%
NP 17,504 15,805 17,560 16,176 12,338 12,248 11,920 29.28%
-
NP to SH 17,504 15,805 17,560 16,176 12,338 12,248 11,920 29.28%
-
Tax Rate 19.96% 19.34% 17.59% 18.80% 19.02% 15.60% 11.61% -
Total Cost 76,025 67,460 73,514 66,432 48,289 43,708 41,004 51.09%
-
Net Worth 89,799 83,889 81,397 79,516 75,855 72,665 69,866 18.26%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,418 4,559 6,859 13,631 - - - -
Div Payout % 19.53% 28.85% 39.06% 84.27% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 89,799 83,889 81,397 79,516 75,855 72,665 69,866 18.26%
NOSH 455,833 455,923 457,291 454,382 456,962 457,014 285,167 36.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.72% 18.98% 19.28% 19.58% 20.35% 21.89% 22.52% -
ROE 19.49% 18.84% 21.57% 20.34% 16.27% 16.86% 17.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.52 18.26 19.92 18.18 13.27 12.24 18.56 6.94%
EPS 3.84 3.47 3.84 3.56 2.70 2.68 4.18 -5.51%
DPS 0.75 1.00 1.50 3.00 0.00 0.00 0.00 -
NAPS 0.197 0.184 0.178 0.175 0.166 0.159 0.245 -13.56%
Adjusted Per Share Value based on latest NOSH - 454,382
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.27 9.14 10.00 9.07 6.66 6.14 5.81 46.34%
EPS 1.92 1.74 1.93 1.78 1.35 1.34 1.31 29.11%
DPS 0.38 0.50 0.75 1.50 0.00 0.00 0.00 -
NAPS 0.0986 0.0921 0.0894 0.0873 0.0833 0.0798 0.0767 18.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.72 0.76 0.91 0.86 0.98 0.71 0.44 -
P/RPS 3.51 4.16 4.57 4.73 7.39 5.80 2.37 30.02%
P/EPS 18.75 21.92 23.70 24.16 36.30 26.49 10.53 47.06%
EY 5.33 4.56 4.22 4.14 2.76 3.77 9.50 -32.04%
DY 1.04 1.32 1.65 3.49 0.00 0.00 0.00 -
P/NAPS 3.65 4.13 5.11 4.91 5.90 4.47 1.80 60.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 30/05/06 27/02/06 -
Price 0.69 0.64 0.86 0.93 0.98 0.94 0.62 -
P/RPS 3.36 3.50 4.32 5.12 7.39 7.68 3.34 0.39%
P/EPS 17.97 18.46 22.40 26.12 36.30 35.07 14.83 13.69%
EY 5.57 5.42 4.47 3.83 2.76 2.85 6.74 -11.96%
DY 1.09 1.56 1.74 3.23 0.00 0.00 0.00 -
P/NAPS 3.50 3.48 4.83 5.31 5.90 5.91 2.53 24.22%

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