[CAPITALA] QoQ TTM Result on 31-Dec-2013 [#4]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -26.87%
YoY- -53.34%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,206,983 5,170,284 5,105,624 5,103,972 5,185,962 5,143,172 5,078,477 1.67%
PBT 512,282 510,927 368,222 366,230 582,514 816,506 879,173 -30.21%
Tax 168,490 199,930 33,828 894 -80,480 -192,144 -160,026 -
NP 680,772 710,857 402,050 367,124 502,034 624,362 719,147 -3.58%
-
NP to SH 680,772 710,857 402,050 367,124 502,034 624,362 719,147 -3.58%
-
Tax Rate -32.89% -39.13% -9.19% -0.24% 13.82% 23.53% 18.20% -
Total Cost 4,526,211 4,459,427 4,703,574 4,736,848 4,683,928 4,518,810 4,359,330 2.53%
-
Net Worth 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 7.62%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 500,927 500,927 500,927 -
Div Payout % - - - - 99.78% 80.23% 69.66% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,019,209 5,201,362 5,057,827 2,788,147 4,749,129 4,584,485 4,495,068 7.62%
NOSH 2,698,499 2,781,477 2,794,380 2,788,147 2,729,384 2,778,476 2,757,710 -1.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.07% 13.75% 7.87% 7.19% 9.68% 12.14% 14.16% -
ROE 13.56% 13.67% 7.95% 13.17% 10.57% 13.62% 16.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 192.96 185.88 182.71 183.06 190.00 185.11 184.16 3.15%
EPS 25.23 25.56 14.39 13.17 18.39 22.47 26.08 -2.18%
DPS 0.00 0.00 0.00 0.00 18.00 18.00 18.00 -
NAPS 1.86 1.87 1.81 1.00 1.74 1.65 1.63 9.18%
Adjusted Per Share Value based on latest NOSH - 2,788,147
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 125.11 124.23 122.68 122.64 124.61 123.58 122.03 1.67%
EPS 16.36 17.08 9.66 8.82 12.06 15.00 17.28 -3.57%
DPS 0.00 0.00 0.00 0.00 12.04 12.04 12.04 -
NAPS 1.206 1.2498 1.2153 0.6699 1.1411 1.1016 1.0801 7.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.53 2.30 2.55 2.20 2.56 3.19 2.83 -
P/RPS 1.31 1.24 1.40 1.20 1.35 1.72 1.54 -10.21%
P/EPS 10.03 9.00 17.72 16.71 13.92 14.20 10.85 -5.09%
EY 9.97 11.11 5.64 5.99 7.19 7.04 9.21 5.42%
DY 0.00 0.00 0.00 0.00 7.03 5.64 6.36 -
P/NAPS 1.36 1.23 1.41 2.20 1.47 1.93 1.74 -15.13%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 20/05/14 26/02/14 20/11/13 21/08/13 22/05/13 -
Price 2.46 2.38 2.33 2.38 2.51 2.98 3.24 -
P/RPS 1.27 1.28 1.28 1.30 1.32 1.61 1.76 -19.53%
P/EPS 9.75 9.31 16.19 18.08 13.65 13.26 12.42 -14.88%
EY 10.26 10.74 6.18 5.53 7.33 7.54 8.05 17.53%
DY 0.00 0.00 0.00 0.00 7.17 6.04 5.56 -
P/NAPS 1.32 1.27 1.29 2.38 1.44 1.81 1.99 -23.92%

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