[CAPITALA] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.91%
YoY- -16.97%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,143,172 5,078,477 4,946,091 4,865,917 4,710,044 4,610,256 4,495,141 9.40%
PBT 816,506 879,173 959,739 971,239 820,632 790,389 780,857 3.02%
Tax -192,144 -160,026 -172,948 -357,180 -212,084 -230,717 -221,694 -9.10%
NP 624,362 719,147 786,791 614,059 608,548 559,672 559,163 7.63%
-
NP to SH 624,362 719,147 786,791 614,059 608,548 559,672 559,163 7.63%
-
Tax Rate 23.53% 18.20% 18.02% 36.78% 25.84% 29.19% 28.39% -
Total Cost 4,518,810 4,359,330 4,159,300 4,251,858 4,101,496 4,050,584 3,935,978 9.65%
-
Net Worth 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 40.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 500,927 500,927 500,927 - - - - -
Div Payout % 80.23% 69.66% 63.67% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 40.00%
NOSH 2,778,476 2,757,710 2,782,928 2,768,596 2,778,751 2,781,225 2,768,612 0.23%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.14% 14.16% 15.91% 12.62% 12.92% 12.14% 12.44% -
ROE 13.62% 16.00% 28.27% 11.32% 21.90% 12.90% 20.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 185.11 184.16 177.73 175.75 169.50 165.76 162.36 9.14%
EPS 22.47 26.08 28.27 22.18 21.90 20.12 20.20 7.36%
DPS 18.00 18.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.00 1.96 1.00 1.56 1.00 39.67%
Adjusted Per Share Value based on latest NOSH - 2,768,596
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 123.58 122.03 118.85 116.92 113.17 110.78 108.01 9.40%
EPS 15.00 17.28 18.91 14.75 14.62 13.45 13.44 7.60%
DPS 12.04 12.04 12.04 0.00 0.00 0.00 0.00 -
NAPS 1.1016 1.0801 0.6687 1.3039 0.6677 1.0425 0.6652 40.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.19 2.83 2.74 3.02 3.57 3.45 3.77 -
P/RPS 1.72 1.54 1.54 1.72 2.11 2.08 2.32 -18.10%
P/EPS 14.20 10.85 9.69 13.62 16.30 17.14 18.67 -16.69%
EY 7.04 9.21 10.32 7.34 6.13 5.83 5.36 19.95%
DY 5.64 6.36 6.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.74 2.74 1.54 3.57 2.21 3.77 -36.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 26/02/13 22/11/12 28/08/12 23/05/12 22/02/12 -
Price 2.98 3.24 2.64 2.85 3.55 3.39 3.65 -
P/RPS 1.61 1.76 1.49 1.62 2.09 2.05 2.25 -20.01%
P/EPS 13.26 12.42 9.34 12.85 16.21 16.85 18.07 -18.65%
EY 7.54 8.05 10.71 7.78 6.17 5.94 5.53 22.98%
DY 6.04 5.56 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.99 2.64 1.45 3.55 2.17 3.65 -37.37%

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