[CAPITALA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.97%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,372,805 10,357,612 10,220,728 9,709,721 9,403,950 9,209,810 8,906,216 10.68%
PBT 2,374,580 2,937,804 4,777,356 2,087,778 2,018,437 2,056,406 2,565,312 -5.01%
Tax 576,036 -127,448 -415,992 -495,774 -474,304 -608,014 -228,320 -
NP 2,950,616 2,810,356 4,361,364 1,592,004 1,544,133 1,448,392 2,336,992 16.79%
-
NP to SH 3,225,814 3,006,706 4,567,940 1,639,649 1,689,760 1,524,794 2,463,240 19.67%
-
Tax Rate -24.26% 4.34% 8.71% 23.75% 23.50% 29.57% 8.90% -
Total Cost 7,422,189 7,547,256 5,859,364 8,117,717 7,859,817 7,761,418 6,569,224 8.47%
-
Net Worth 8,622,292 8,221,256 0 6,383,170 6,216,071 5,714,775 6,048,972 26.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,782,386 - - - - - - -
Div Payout % 55.25% - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 8,622,292 8,221,256 0 6,383,170 6,216,071 5,714,775 6,048,972 26.62%
NOSH 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 3,341,974 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 28.45% 27.13% 42.67% 16.40% 16.42% 15.73% 26.24% -
ROE 37.41% 36.57% 0.00% 25.69% 27.18% 26.68% 40.72% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 310.38 309.92 305.83 290.54 281.39 275.58 266.50 10.68%
EPS 96.53 90.00 136.80 49.10 50.53 45.60 73.60 19.79%
DPS 53.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.46 0.00 1.91 1.86 1.71 1.81 26.62%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 239.61 239.26 236.09 224.29 217.23 212.74 205.73 10.68%
EPS 74.51 69.45 105.52 37.88 39.03 35.22 56.90 19.67%
DPS 41.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9917 1.8991 0.00 1.4745 1.4359 1.3201 1.3973 26.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.16 2.99 3.93 3.35 3.45 3.25 3.14 -
P/RPS 1.02 0.96 1.29 1.15 1.23 1.18 0.00 -
P/EPS 3.27 3.32 2.88 6.83 6.82 7.12 0.00 -
EY 30.55 30.09 34.78 14.65 14.66 14.04 0.00 -
DY 16.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 0.00 1.75 1.85 1.90 3.14 -46.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 24/05/18 27/02/18 29/11/17 29/08/17 25/05/17 -
Price 2.98 3.44 3.23 4.46 3.17 3.33 3.13 -
P/RPS 0.96 1.11 1.06 1.54 1.13 1.21 0.00 -
P/EPS 3.09 3.82 2.36 9.09 6.27 7.30 0.00 -
EY 32.39 26.15 42.32 11.00 15.95 13.70 0.00 -
DY 17.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.40 0.00 2.34 1.70 1.95 3.13 -48.37%

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