[CAPITALA] QoQ TTM 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- -19.13%
YoY- -5.69%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,710,044 4,610,256 4,495,141 4,381,044 4,279,124 4,130,753 3,948,075 12.49%
PBT 820,632 790,389 780,857 844,523 1,046,369 1,045,546 1,098,854 -17.70%
Tax -212,084 -230,717 -221,694 -104,957 -131,816 -36,320 -37,446 218.07%
NP 608,548 559,672 559,163 739,566 914,553 1,009,226 1,061,408 -31.00%
-
NP to SH 608,548 559,672 559,163 739,566 914,553 1,009,226 1,061,408 -31.00%
-
Tax Rate 25.84% 29.19% 28.39% 12.43% 12.60% 3.47% 3.41% -
Total Cost 4,101,496 4,050,584 3,935,978 3,641,478 3,364,571 3,121,527 2,886,667 26.41%
-
Net Worth 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 3,605,928 -15.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 3,826,784 3,605,928 -15.95%
NOSH 2,778,751 2,781,225 2,768,612 2,769,072 2,743,631 2,773,032 2,752,617 0.63%
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 12.92% 12.14% 12.44% 16.88% 21.37% 24.43% 26.88% -
ROE 21.90% 12.90% 20.20% 18.68% 23.64% 26.37% 29.44% -
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 169.50 165.76 162.36 158.21 155.97 148.96 143.43 11.78%
EPS 21.90 20.12 20.20 26.71 33.33 36.39 38.56 -31.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.56 1.00 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 113.17 110.78 108.01 105.27 102.82 99.25 94.86 12.49%
EPS 14.62 13.45 13.44 17.77 21.97 24.25 25.50 -31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6677 1.0425 0.6652 0.9515 0.9295 0.9195 0.8664 -15.95%
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 2.08 2.32 1.92 2.26 1.81 1.76 12.86%
P/EPS 16.30 17.14 18.67 11.34 10.56 7.39 6.56 83.55%
EY 6.13 5.83 5.36 8.81 9.47 13.53 15.24 -45.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.21 3.77 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 2.09 2.05 2.25 2.32 2.32 2.05 1.64 17.56%
P/EPS 16.21 16.85 18.07 13.74 10.86 8.41 6.09 92.17%
EY 6.17 5.94 5.53 7.28 9.21 11.89 16.41 -47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 2.17 3.65 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