[CLASSITA] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.16%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 110,634 101,392 93,583 84,485 72,791 68,713 66,383 40.52%
PBT 9,806 8,942 9,387 9,095 9,143 8,993 9,342 3.28%
Tax -2,146 -1,917 -2,277 -2,158 -2,217 -2,209 -1,761 14.07%
NP 7,660 7,025 7,110 6,937 6,926 6,784 7,581 0.69%
-
NP to SH 7,660 7,025 7,110 6,937 6,926 6,784 7,581 0.69%
-
Tax Rate 21.88% 21.44% 24.26% 23.73% 24.25% 24.56% 18.85% -
Total Cost 102,974 94,367 86,473 77,548 65,865 61,929 58,802 45.23%
-
Net Worth 76,863 74,829 71,710 71,294 71,153 68,535 58,901 19.39%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,413 2,413 1,612 1,612 1,612 1,612 - -
Div Payout % 31.51% 34.36% 22.68% 23.25% 23.28% 23.77% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 76,863 74,829 71,710 71,294 71,153 68,535 58,901 19.39%
NOSH 80,909 80,461 79,678 81,947 81,785 80,629 70,965 9.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.92% 6.93% 7.60% 8.21% 9.51% 9.87% 11.42% -
ROE 9.97% 9.39% 9.91% 9.73% 9.73% 9.90% 12.87% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 136.74 126.01 117.45 103.10 89.00 85.22 93.54 28.77%
EPS 9.47 8.73 8.92 8.47 8.47 8.41 10.68 -7.69%
DPS 3.00 3.00 2.02 1.97 1.97 2.00 0.00 -
NAPS 0.95 0.93 0.90 0.87 0.87 0.85 0.83 9.41%
Adjusted Per Share Value based on latest NOSH - 81,947
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.97 8.22 7.59 6.85 5.90 5.57 5.38 40.56%
EPS 0.62 0.57 0.58 0.56 0.56 0.55 0.61 1.08%
DPS 0.20 0.20 0.13 0.13 0.13 0.13 0.00 -
NAPS 0.0624 0.0607 0.0582 0.0578 0.0577 0.0556 0.0478 19.42%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.98 1.11 1.10 1.05 1.30 1.39 0.94 -
P/RPS 0.72 0.88 0.94 1.02 1.46 1.63 1.00 -19.65%
P/EPS 10.35 12.71 12.33 12.40 15.35 16.52 8.80 11.41%
EY 9.66 7.87 8.11 8.06 6.51 6.05 11.36 -10.23%
DY 3.06 2.70 1.84 1.87 1.52 1.44 0.00 -
P/NAPS 1.03 1.19 1.22 1.21 1.49 1.64 1.13 -5.98%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 24/08/04 31/05/04 27/02/04 - -
Price 0.61 1.04 1.15 1.09 1.13 1.38 0.00 -
P/RPS 0.45 0.83 0.98 1.06 1.27 1.62 0.00 -
P/EPS 6.44 11.91 12.89 12.88 13.34 16.40 0.00 -
EY 15.52 8.40 7.76 7.77 7.49 6.10 0.00 -
DY 4.92 2.88 1.76 1.81 1.74 1.45 0.00 -
P/NAPS 0.64 1.12 1.28 1.25 1.30 1.62 0.00 -

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