[CAPITALA] QoQ TTM Result on 31-Mar-2012 [#1]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.09%
YoY- -44.54%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,946,091 4,865,917 4,710,044 4,610,256 4,495,141 4,381,044 4,279,124 10.08%
PBT 959,739 971,239 820,632 790,389 780,857 844,523 1,046,369 -5.57%
Tax -172,948 -357,180 -212,084 -230,717 -221,694 -104,957 -131,816 19.74%
NP 786,791 614,059 608,548 559,672 559,163 739,566 914,553 -9.50%
-
NP to SH 786,791 614,059 608,548 559,672 559,163 739,566 914,553 -9.50%
-
Tax Rate 18.02% 36.78% 25.84% 29.19% 28.39% 12.43% 12.60% -
Total Cost 4,159,300 4,251,858 4,101,496 4,050,584 3,935,978 3,641,478 3,364,571 15.11%
-
Net Worth 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 -19.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 500,927 - - - - - - -
Div Payout % 63.67% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,782,928 5,426,449 2,778,751 4,338,712 2,768,612 3,959,773 3,868,520 -19.63%
NOSH 2,782,928 2,768,596 2,778,751 2,781,225 2,768,612 2,769,072 2,743,631 0.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.91% 12.62% 12.92% 12.14% 12.44% 16.88% 21.37% -
ROE 28.27% 11.32% 21.90% 12.90% 20.20% 18.68% 23.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 177.73 175.75 169.50 165.76 162.36 158.21 155.97 9.05%
EPS 28.27 22.18 21.90 20.12 20.20 26.71 33.33 -10.35%
DPS 18.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.96 1.00 1.56 1.00 1.43 1.41 -20.38%
Adjusted Per Share Value based on latest NOSH - 2,781,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 114.97 113.10 109.48 107.16 104.48 101.83 99.46 10.09%
EPS 18.29 14.27 14.14 13.01 13.00 17.19 21.26 -9.50%
DPS 11.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6469 1.2613 0.6459 1.0085 0.6435 0.9204 0.8992 -19.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.74 3.02 3.57 3.45 3.77 3.03 3.52 -
P/RPS 1.54 1.72 2.11 2.08 2.32 1.92 2.26 -22.47%
P/EPS 9.69 13.62 16.30 17.14 18.67 11.34 10.56 -5.54%
EY 10.32 7.34 6.13 5.83 5.36 8.81 9.47 5.87%
DY 6.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 1.54 3.57 2.21 3.77 2.12 2.50 6.27%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 28/08/12 23/05/12 22/02/12 22/11/11 23/08/11 -
Price 2.64 2.85 3.55 3.39 3.65 3.67 3.62 -
P/RPS 1.49 1.62 2.09 2.05 2.25 2.32 2.32 -25.46%
P/EPS 9.34 12.85 16.21 16.85 18.07 13.74 10.86 -9.52%
EY 10.71 7.78 6.17 5.94 5.53 7.28 9.21 10.53%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.45 3.55 2.17 3.65 2.57 2.57 1.79%

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