[CLASSITA] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 112.3%
YoY- 138.63%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 60,198 68,854 95,686 89,565 67,381 74,536 67,965 -2.00%
PBT 1,434 2,122 5,872 7,908 3,100 6,283 1,329 1.27%
Tax -1,030 -864 -1,387 -2,158 -762 -327 -300 22.81%
NP 404 1,258 4,485 5,750 2,338 5,956 1,029 -14.42%
-
NP to SH 445 1,309 4,725 5,868 2,459 6,117 1,029 -13.03%
-
Tax Rate 71.83% 40.72% 23.62% 27.29% 24.58% 5.20% 22.57% -
Total Cost 59,794 67,596 91,201 83,815 65,043 68,580 66,936 -1.86%
-
Net Worth 87,489 87,200 86,400 83,999 75,199 71,199 64,800 5.12%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 87,489 87,200 86,400 83,999 75,199 71,199 64,800 5.12%
NOSH 81,006 80,000 80,000 80,000 80,000 80,000 80,000 0.20%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.67% 1.83% 4.69% 6.42% 3.47% 7.99% 1.51% -
ROE 0.51% 1.50% 5.47% 6.99% 3.27% 8.59% 1.59% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 74.31 86.07 119.61 111.96 84.23 93.17 84.96 -2.20%
EPS 0.55 1.60 5.90 7.30 3.10 7.40 1.30 -13.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.08 1.05 0.94 0.89 0.81 4.90%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.84 6.68 9.29 8.70 6.54 7.24 6.60 -2.01%
EPS 0.04 0.13 0.46 0.57 0.24 0.59 0.10 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0849 0.0847 0.0839 0.0816 0.073 0.0691 0.0629 5.12%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.08 0.83 0.485 0.54 0.415 0.43 0.28 -
P/RPS 1.45 0.96 0.41 0.48 0.49 0.46 0.33 27.96%
P/EPS 196.61 50.73 8.21 7.36 13.50 5.62 21.77 44.28%
EY 0.51 1.97 12.18 13.58 7.41 17.78 4.59 -30.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.76 0.45 0.51 0.44 0.48 0.35 19.11%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 26/02/18 27/02/17 29/02/16 17/02/15 25/02/14 26/02/13 -
Price 1.02 1.10 0.52 0.52 0.48 0.53 0.295 -
P/RPS 1.37 1.28 0.43 0.46 0.57 0.57 0.35 25.52%
P/EPS 185.68 67.23 8.80 7.09 15.62 6.93 22.93 41.68%
EY 0.54 1.49 11.36 14.11 6.40 14.43 4.36 -29.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 0.48 0.50 0.51 0.60 0.36 17.33%

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