[CAPITALA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.43%
YoY- -42.89%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,699,918 4,673,592 4,495,141 4,288,914 4,270,112 4,213,132 3,992,722 11.49%
PBT 775,360 849,624 777,017 608,544 695,818 811,496 1,099,299 -20.78%
Tax -124,226 -159,876 -221,693 -37,224 -143,442 -123,784 -32,422 145.05%
NP 651,134 689,748 555,324 571,320 552,376 687,712 1,066,877 -28.07%
-
NP to SH 651,134 689,748 555,324 571,320 552,376 687,712 1,066,877 -28.07%
-
Tax Rate 16.02% 18.82% 28.53% 6.12% 20.61% 15.25% 2.95% -
Total Cost 4,048,784 3,983,844 3,939,817 3,717,594 3,717,736 3,525,420 2,925,845 24.20%
-
Net Worth 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 -16.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 138,952 - - - - -
Div Payout % - - 25.02% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,779,058 4,338,712 4,029,621 3,978,826 3,894,250 3,826,784 3,620,748 -16.18%
NOSH 2,779,058 2,781,225 2,779,049 2,782,396 2,761,880 2,773,032 2,763,930 0.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.85% 14.76% 12.35% 13.32% 12.94% 16.32% 26.72% -
ROE 23.43% 15.90% 13.78% 14.36% 14.18% 17.97% 29.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 169.12 168.04 161.75 154.14 154.61 151.93 144.46 11.08%
EPS 23.40 24.80 20.00 20.53 20.00 24.80 38.60 -28.39%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.56 1.45 1.43 1.41 1.38 1.31 -16.48%
Adjusted Per Share Value based on latest NOSH - 2,769,072
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 112.93 112.30 108.01 103.05 102.60 101.23 95.94 11.49%
EPS 15.65 16.57 13.34 13.73 13.27 16.52 25.64 -28.06%
DPS 0.00 0.00 3.34 0.00 0.00 0.00 0.00 -
NAPS 0.6678 1.0425 0.9682 0.956 0.9357 0.9195 0.87 -16.17%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.57 3.45 3.77 3.03 3.52 2.69 2.53 -
P/RPS 2.11 2.05 2.33 1.97 2.28 1.77 1.75 13.29%
P/EPS 15.24 13.91 18.87 14.76 17.60 10.85 6.55 75.67%
EY 6.56 7.19 5.30 6.78 5.68 9.22 15.26 -43.06%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.21 2.60 2.12 2.50 1.95 1.93 50.74%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 24/05/11 24/02/11 -
Price 3.55 3.39 3.65 3.67 3.62 3.06 2.35 -
P/RPS 2.10 2.02 2.26 2.38 2.34 2.01 1.63 18.41%
P/EPS 15.15 13.67 18.27 17.87 18.10 12.34 6.09 83.69%
EY 6.60 7.32 5.47 5.59 5.52 8.10 16.43 -45.58%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 2.17 2.52 2.57 2.57 2.22 1.79 57.91%

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