[CAPITALA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.24%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Revenue 4,710,044 4,279,124 3,437,734 3,158,024 2,237,916 775,621 302,831 44.17%
PBT 820,632 1,046,369 760,402 -671,782 339,988 135,054 56,347 42.91%
Tax -212,084 -131,816 -173,419 1,277,906 256,406 -13,211 -1,508 93.35%
NP 608,548 914,553 586,983 606,124 596,394 121,843 54,839 37.82%
-
NP to SH 608,548 914,553 586,983 606,124 596,394 121,843 54,839 37.82%
-
Tax Rate 25.84% 12.60% 22.81% - -75.42% 9.78% 2.68% -
Total Cost 4,101,496 3,364,571 2,850,751 2,551,900 1,641,522 653,778 247,992 45.35%
-
Net Worth 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768 18.80%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Net Worth 2,778,751 3,868,520 2,956,321 1,934,310 2,260,079 939,417 762,768 18.80%
NOSH 2,778,751 2,743,631 2,762,916 2,358,915 2,354,249 2,135,040 2,335,031 2.34%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
NP Margin 12.92% 21.37% 17.07% 19.19% 26.65% 15.71% 18.11% -
ROE 21.90% 23.64% 19.86% 31.34% 26.39% 12.97% 7.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 169.50 155.97 124.42 133.88 95.06 36.33 15.09 38.05%
EPS 21.90 33.33 21.25 25.70 25.33 5.71 2.73 31.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.41 1.07 0.82 0.96 0.44 0.38 13.76%
Adjusted Per Share Value based on latest NOSH - 2,358,915
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
RPS 110.70 100.57 80.80 74.22 52.60 18.23 7.12 44.16%
EPS 14.30 21.50 13.80 14.25 14.02 2.86 1.29 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6531 0.9092 0.6948 0.4546 0.5312 0.2208 0.1793 18.80%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/12/05 31/12/04 -
Price 3.57 3.52 1.25 1.11 0.87 1.59 1.66 -
P/RPS 2.11 2.26 1.00 0.83 0.92 4.38 11.00 -19.75%
P/EPS 16.30 10.56 5.88 4.32 3.43 27.86 60.76 -16.08%
EY 6.13 9.47 17.00 23.15 29.12 3.59 1.65 19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.50 1.17 1.35 0.91 3.61 4.37 -2.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/12/05 31/12/04 CAGR
Date 28/08/12 23/08/11 18/08/10 12/08/09 28/08/08 24/02/06 - -
Price 3.55 3.62 1.68 1.42 1.10 1.74 0.00 -
P/RPS 2.09 2.32 1.35 1.06 1.16 4.79 0.00 -
P/EPS 16.21 10.86 7.91 5.53 4.34 30.49 0.00 -
EY 6.17 9.21 12.65 18.10 23.03 3.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 2.57 1.57 1.73 1.15 3.95 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