[CAPITALA] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 201.95%
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Revenue 4,946,091 4,495,141 3,992,722 3,178,854 2,851,786 1,058,107 666,250 30.59%
PBT 962,557 777,017 1,099,299 622,288 -869,198 86,174 125,478 31.16%
Tax -172,949 -221,693 -32,422 -116,021 372,635 115,528 -13,843 39.97%
NP 789,608 555,324 1,066,877 506,267 -496,563 201,702 111,635 29.75%
-
NP to SH 789,608 555,324 1,066,877 506,267 -496,563 201,702 111,635 29.75%
-
Tax Rate 17.97% 28.53% 2.95% 18.64% - -134.06% 11.03% -
Total Cost 4,156,483 3,939,817 2,925,845 2,672,587 3,348,349 856,405 554,615 30.76%
-
Net Worth 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 866,862 25.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Div 500,199 138,952 - - - - - -
Div Payout % 63.35% 25.02% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Net Worth 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 866,862 25.81%
NOSH 2,778,886 2,779,049 2,763,930 2,451,133 2,358,695 2,350,796 2,114,299 3.70%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
NP Margin 15.96% 12.35% 26.72% 15.93% -17.41% 19.06% 16.76% -
ROE 16.24% 13.78% 29.47% 21.74% -30.96% 17.51% 12.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
RPS 177.99 161.75 144.46 129.69 120.91 45.01 31.51 25.93%
EPS 28.40 20.00 38.60 20.60 -20.90 8.60 5.28 25.11%
DPS 18.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.45 1.31 0.95 0.68 0.49 0.41 21.31%
Adjusted Per Share Value based on latest NOSH - 2,472,806
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
RPS 118.85 108.01 95.94 76.38 68.52 25.42 16.01 30.59%
EPS 18.97 13.34 25.64 12.16 -11.93 4.85 2.68 29.77%
DPS 12.02 3.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1685 0.9682 0.87 0.5595 0.3854 0.2768 0.2083 25.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/06/06 30/06/05 -
Price 2.74 3.77 2.53 1.38 0.87 1.50 1.64 -
P/RPS 1.54 2.33 1.75 1.06 0.72 3.33 5.20 -14.95%
P/EPS 9.64 18.87 6.55 6.68 -4.13 17.48 31.06 -14.42%
EY 10.37 5.30 15.26 14.97 -24.20 5.72 3.22 16.85%
DY 6.57 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.60 1.93 1.45 1.28 3.06 4.00 -11.70%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 30/06/05 CAGR
Date 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 29/08/06 26/08/05 -
Price 2.64 3.65 2.35 1.44 0.94 1.33 1.58 -
P/RPS 1.48 2.26 1.63 1.11 0.78 2.95 5.01 -14.98%
P/EPS 9.29 18.27 6.09 6.97 -4.47 15.50 29.92 -14.42%
EY 10.76 5.47 16.43 14.34 -22.40 6.45 3.34 16.85%
DY 6.82 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.52 1.79 1.52 1.38 2.71 3.85 -11.71%

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