[CAPITALA] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -8.6%
YoY- 28.49%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,103,972 5,185,962 5,143,172 5,078,477 4,946,091 4,865,917 4,710,044 5.48%
PBT 366,230 582,514 816,506 879,173 959,739 971,239 820,632 -41.51%
Tax 894 -80,480 -192,144 -160,026 -172,948 -357,180 -212,084 -
NP 367,124 502,034 624,362 719,147 786,791 614,059 608,548 -28.53%
-
NP to SH 367,124 502,034 624,362 719,147 786,791 614,059 608,548 -28.53%
-
Tax Rate -0.24% 13.82% 23.53% 18.20% 18.02% 36.78% 25.84% -
Total Cost 4,736,848 4,683,928 4,518,810 4,359,330 4,159,300 4,251,858 4,101,496 10.04%
-
Net Worth 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 0.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 500,927 500,927 500,927 500,927 - - -
Div Payout % - 99.78% 80.23% 69.66% 63.67% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,788,147 4,749,129 4,584,485 4,495,068 2,782,928 5,426,449 2,778,751 0.22%
NOSH 2,788,147 2,729,384 2,778,476 2,757,710 2,782,928 2,768,596 2,778,751 0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.19% 9.68% 12.14% 14.16% 15.91% 12.62% 12.92% -
ROE 13.17% 10.57% 13.62% 16.00% 28.27% 11.32% 21.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 183.06 190.00 185.11 184.16 177.73 175.75 169.50 5.24%
EPS 13.17 18.39 22.47 26.08 28.27 22.18 21.90 -28.68%
DPS 0.00 18.00 18.00 18.00 18.00 0.00 0.00 -
NAPS 1.00 1.74 1.65 1.63 1.00 1.96 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 2,757,710
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 119.96 121.89 120.88 119.36 116.25 114.37 110.70 5.48%
EPS 8.63 11.80 14.67 16.90 18.49 14.43 14.30 -28.52%
DPS 0.00 11.77 11.77 11.77 11.77 0.00 0.00 -
NAPS 0.6553 1.1162 1.0775 1.0565 0.6541 1.2754 0.6531 0.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.20 2.56 3.19 2.83 2.74 3.02 3.57 -
P/RPS 1.20 1.35 1.72 1.54 1.54 1.72 2.11 -31.28%
P/EPS 16.71 13.92 14.20 10.85 9.69 13.62 16.30 1.66%
EY 5.99 7.19 7.04 9.21 10.32 7.34 6.13 -1.52%
DY 0.00 7.03 5.64 6.36 6.57 0.00 0.00 -
P/NAPS 2.20 1.47 1.93 1.74 2.74 1.54 3.57 -27.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 22/05/13 26/02/13 22/11/12 28/08/12 -
Price 2.38 2.51 2.98 3.24 2.64 2.85 3.55 -
P/RPS 1.30 1.32 1.61 1.76 1.49 1.62 2.09 -27.06%
P/EPS 18.08 13.65 13.26 12.42 9.34 12.85 16.21 7.52%
EY 5.53 7.33 7.54 8.05 10.71 7.78 6.17 -7.02%
DY 0.00 7.17 6.04 5.56 6.82 0.00 0.00 -
P/NAPS 2.38 1.44 1.81 1.99 2.64 1.45 3.55 -23.34%

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