[CAPITALA] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -4.17%
YoY- 277.1%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 8,989,483 8,228,347 7,473,549 6,946,289 7,177,288 7,006,283 6,707,552 21.53%
PBT 1,863,360 1,850,997 1,718,001 2,170,044 2,255,361 1,319,995 1,114,946 40.78%
Tax -240,195 -309,671 25,327 -134,022 -129,870 47,295 153,489 -
NP 1,623,165 1,541,326 1,743,328 2,036,022 2,125,491 1,367,290 1,268,435 17.85%
-
NP to SH 1,732,975 1,581,542 1,777,140 2,039,123 2,127,916 1,368,290 1,269,200 23.05%
-
Tax Rate 12.89% 16.73% -1.47% 6.18% 5.76% -3.58% -13.77% -
Total Cost 7,366,318 6,687,021 5,730,221 4,910,267 5,051,797 5,638,993 5,439,117 22.38%
-
Net Worth 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 15.35%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 15.35%
NOSH 3,341,974 3,341,974 3,341,974 2,782,974 2,786,566 2,781,438 2,786,644 12.86%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.06% 18.73% 23.33% 29.31% 29.61% 19.52% 18.91% -
ROE 27.88% 27.67% 29.38% 30.79% 35.68% 24.47% 25.30% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 268.99 246.21 223.63 249.60 257.57 251.89 240.70 7.68%
EPS 51.85 47.32 53.18 73.27 76.36 49.19 45.55 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.71 1.81 2.38 2.14 2.01 1.80 2.20%
Adjusted Per Share Value based on latest NOSH - 2,782,974
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 215.65 197.40 179.29 166.64 172.18 168.08 160.91 21.53%
EPS 41.57 37.94 42.63 48.92 51.05 32.82 30.45 23.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4912 1.371 1.4511 1.589 1.4306 1.3412 1.2033 15.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.45 3.25 3.14 2.29 2.79 2.60 1.83 -
P/RPS 1.28 1.32 1.40 0.92 1.08 1.03 0.76 41.51%
P/EPS 6.65 6.87 5.90 3.13 3.65 5.29 4.02 39.82%
EY 15.03 14.56 16.94 32.00 27.37 18.92 24.89 -28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.90 1.73 0.96 1.30 1.29 1.02 48.67%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 29/08/16 26/05/16 -
Price 3.17 3.33 3.13 2.76 2.71 2.99 2.12 -
P/RPS 1.18 1.35 1.40 1.11 1.05 1.19 0.88 21.57%
P/EPS 6.11 7.04 5.89 3.77 3.55 6.08 4.65 19.94%
EY 16.36 14.21 16.99 26.55 28.18 16.45 21.48 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.95 1.73 1.16 1.27 1.49 1.18 27.53%

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