[CLASSITA] YoY TTM 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- 50.59%
YoY- 108.85%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 89,145 92,196 124,256 116,680 87,377 98,183 94,074 -0.89%
PBT 1,595 3,417 5,498 9,821 1,627 7,081 6,706 -21.27%
Tax -1,052 -1,595 -1,885 -2,770 1,886 -512 -2,580 -13.88%
NP 543 1,822 3,613 7,051 3,513 6,569 4,126 -28.66%
-
NP to SH 597 2,046 4,019 7,195 3,445 6,770 4,126 -27.53%
-
Tax Rate 65.96% 46.68% 34.29% 28.20% -115.92% 7.23% 38.47% -
Total Cost 88,602 90,374 120,643 109,629 83,864 91,614 89,948 -0.25%
-
Net Worth 87,489 87,200 86,400 83,569 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 880 7 7 7 7 - - -
Div Payout % 147.40% 0.39% 0.20% 0.11% 0.23% - - -
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 83,569 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 0.61% 1.98% 2.91% 6.04% 4.02% 6.69% 4.39% -
ROE 0.68% 2.35% 4.65% 8.61% 4.58% 9.51% 6.37% -
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 110.04 115.25 155.32 146.60 109.22 122.73 117.59 -1.09%
EPS 0.74 2.56 5.02 9.04 4.31 8.46 5.16 -27.64%
DPS 1.10 0.01 0.01 0.01 0.01 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 7.23 7.48 10.08 9.46 7.09 7.96 7.63 -0.89%
EPS 0.05 0.17 0.33 0.58 0.28 0.55 0.33 -26.97%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0707 0.0701 0.0678 0.061 0.0578 0.0526 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 0.98 0.72 0.31 0.37 0.38 0.35 0.24 26.41%
P/EPS 146.55 32.45 9.65 5.97 9.64 5.08 5.43 73.14%
EY 0.68 3.08 10.36 16.74 10.38 19.68 18.42 -42.28%
DY 1.02 0.01 0.02 0.02 0.02 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 0.93 0.95 0.33 0.35 0.44 0.43 0.25 24.46%
P/EPS 138.41 43.01 10.35 5.75 11.15 6.26 5.72 70.02%
EY 0.72 2.33 9.66 17.38 8.97 15.97 17.48 -41.21%
DY 1.08 0.01 0.02 0.02 0.02 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