[CAPITALA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 178.59%
YoY- 85.44%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,603,755 10,372,805 10,357,612 10,220,728 9,709,721 9,403,950 9,209,810 9.82%
PBT 1,364,710 2,374,580 2,937,804 4,777,356 2,087,778 2,018,437 2,056,406 -23.86%
Tax 346,695 576,036 -127,448 -415,992 -495,774 -474,304 -608,014 -
NP 1,711,405 2,950,616 2,810,356 4,361,364 1,592,004 1,544,133 1,448,392 11.73%
-
NP to SH 1,979,972 3,225,814 3,006,706 4,567,940 1,639,649 1,689,760 1,524,794 18.96%
-
Tax Rate -25.40% -24.26% 4.34% 8.71% 23.75% 23.50% 29.57% -
Total Cost 8,892,350 7,422,189 7,547,256 5,859,364 8,117,717 7,859,817 7,761,418 9.46%
-
Net Worth 6,216,071 8,622,292 8,221,256 0 6,383,170 6,216,071 5,714,775 5.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 401,036 1,782,386 - - - - - -
Div Payout % 20.25% 55.25% - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 6,216,071 8,622,292 8,221,256 0 6,383,170 6,216,071 5,714,775 5.74%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 16.14% 28.45% 27.13% 42.67% 16.40% 16.42% 15.73% -
ROE 31.85% 37.41% 36.57% 0.00% 25.69% 27.18% 26.68% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 317.29 310.38 309.92 305.83 290.54 281.39 275.58 9.82%
EPS 59.20 96.53 90.00 136.80 49.10 50.53 45.60 18.95%
DPS 12.00 53.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 2.58 2.46 0.00 1.91 1.86 1.71 5.74%
Adjusted Per Share Value based on latest NOSH - 3,341,974
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 254.79 249.24 248.87 245.58 233.31 225.96 221.29 9.82%
EPS 47.57 77.51 72.25 109.76 39.40 40.60 36.64 18.95%
DPS 9.64 42.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4936 2.0718 1.9754 0.00 1.5338 1.4936 1.3732 5.74%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.97 3.16 2.99 3.93 3.35 3.45 3.25 -
P/RPS 0.94 1.02 0.96 1.29 1.15 1.23 1.18 -14.03%
P/EPS 5.01 3.27 3.32 2.88 6.83 6.82 7.12 -20.83%
EY 19.95 30.55 30.09 34.78 14.65 14.66 14.04 26.31%
DY 4.04 16.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.22 1.22 0.00 1.75 1.85 1.90 -10.79%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 -
Price 3.04 2.98 3.44 3.23 4.46 3.17 3.33 -
P/RPS 0.96 0.96 1.11 1.06 1.54 1.13 1.21 -14.26%
P/EPS 5.13 3.09 3.82 2.36 9.09 6.27 7.30 -20.90%
EY 19.49 32.39 26.15 42.32 11.00 15.95 13.70 26.41%
DY 3.95 17.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.16 1.40 0.00 2.34 1.70 1.95 -11.23%

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