[CLASSITA] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 44.52%
YoY- 58.22%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 122,740 106,325 85,766 96,987 83,579 57,408 70,149 9.76%
PBT 8,682 6,992 1,914 6,357 5,863 -8,306 -2,829 -
Tax -2,657 -2,352 2,444 -907 -2,340 1,261 -795 22.25%
NP 6,025 4,640 4,358 5,450 3,523 -7,045 -3,624 -
-
NP to SH 6,336 4,778 4,310 5,574 3,523 -7,045 -3,624 -
-
Tax Rate 30.60% 33.64% -127.69% 14.27% 39.91% - - -
Total Cost 116,715 101,685 81,408 91,537 80,056 64,453 73,773 7.93%
-
Net Worth 87,400 79,200 75,999 69,600 68,160 57,627 64,779 5.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7 7 7 - - - - -
Div Payout % 0.13% 0.17% 0.19% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 87,400 79,200 75,999 69,600 68,160 57,627 64,779 5.11%
NOSH 80,000 80,000 80,000 80,000 80,000 77,874 78,999 0.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.91% 4.36% 5.08% 5.62% 4.22% -12.27% -5.17% -
ROE 7.25% 6.03% 5.67% 8.01% 5.17% -12.23% -5.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 151.67 132.91 107.21 121.23 98.10 73.72 88.80 9.32%
EPS 7.83 5.97 5.39 6.97 4.13 -9.05 -4.59 -
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.99 0.95 0.87 0.80 0.74 0.82 4.69%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.96 8.62 6.96 7.87 6.78 4.66 5.69 9.77%
EPS 0.51 0.39 0.35 0.45 0.29 -0.57 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0642 0.0617 0.0565 0.0553 0.0467 0.0525 5.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.51 0.515 0.37 0.26 0.19 0.23 -
P/RPS 0.33 0.38 0.48 0.31 0.27 0.26 0.26 4.04%
P/EPS 6.39 8.54 9.56 5.31 6.29 -2.10 -5.01 -
EY 15.66 11.71 10.46 18.83 15.90 -47.61 -19.94 -
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.54 0.43 0.33 0.26 0.28 8.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 27/11/15 27/11/14 26/11/13 27/11/12 25/11/11 26/11/10 -
Price 0.465 0.56 0.435 0.425 0.28 0.23 0.28 -
P/RPS 0.31 0.42 0.41 0.35 0.29 0.31 0.32 -0.52%
P/EPS 5.94 9.38 8.07 6.10 6.77 -2.54 -6.10 -
EY 16.84 10.67 12.39 16.39 14.77 -39.33 -16.38 -
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.46 0.49 0.35 0.31 0.34 3.98%

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