[CAROTEC] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 12.22%
YoY- 35.34%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 89,767 93,530 81,109 79,702 69,008 60,627 57,398 34.69%
PBT 19,623 21,870 19,047 19,146 16,875 15,235 14,610 21.71%
Tax -3,974 -4,366 -4,042 -3,989 -3,369 -2,898 -2,244 46.32%
NP 15,649 17,504 15,005 15,157 13,506 12,337 12,366 16.97%
-
NP to SH 15,649 17,504 15,005 15,157 13,506 12,337 12,366 16.97%
-
Tax Rate 20.25% 19.96% 21.22% 20.83% 19.96% 19.02% 15.36% -
Total Cost 74,118 76,026 66,104 64,545 55,502 48,290 45,032 39.35%
-
Net Worth 91,208 89,762 84,420 81,058 79,516 75,806 72,244 16.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 3,407 3,407 3,407 3,407 - - -
Div Payout % - 19.47% 22.71% 22.48% 25.23% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 91,208 89,762 84,420 81,058 79,516 75,806 72,244 16.79%
NOSH 456,041 455,645 458,805 455,384 454,382 456,666 454,366 0.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.43% 18.71% 18.50% 19.02% 19.57% 20.35% 21.54% -
ROE 17.16% 19.50% 17.77% 18.70% 16.99% 16.27% 17.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.68 20.53 17.68 17.50 15.19 13.28 12.63 34.36%
EPS 3.43 3.84 3.27 3.33 2.97 2.70 2.72 16.70%
DPS 0.00 0.75 0.75 0.75 0.75 0.00 0.00 -
NAPS 0.20 0.197 0.184 0.178 0.175 0.166 0.159 16.50%
Adjusted Per Share Value based on latest NOSH - 455,384
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.86 10.27 8.91 8.75 7.58 6.66 6.30 34.76%
EPS 1.72 1.92 1.65 1.66 1.48 1.35 1.36 16.93%
DPS 0.00 0.37 0.37 0.37 0.37 0.00 0.00 -
NAPS 0.1001 0.0986 0.0927 0.089 0.0873 0.0832 0.0793 16.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.74 0.72 0.76 0.91 0.86 0.98 0.71 -
P/RPS 3.76 3.51 4.30 5.20 5.66 7.38 5.62 -23.48%
P/EPS 21.57 18.74 23.24 27.34 28.93 36.28 26.09 -11.90%
EY 4.64 5.34 4.30 3.66 3.46 2.76 3.83 13.63%
DY 0.00 1.04 0.99 0.82 0.87 0.00 0.00 -
P/NAPS 3.70 3.65 4.13 5.11 4.91 5.90 4.47 -11.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 30/05/06 -
Price 0.56 0.69 0.64 0.86 0.93 0.98 0.94 -
P/RPS 2.84 3.36 3.62 4.91 6.12 7.38 7.44 -47.34%
P/EPS 16.32 17.96 19.57 25.84 31.29 36.28 34.54 -39.30%
EY 6.13 5.57 5.11 3.87 3.20 2.76 2.90 64.63%
DY 0.00 1.09 1.17 0.87 0.81 0.00 0.00 -
P/NAPS 2.80 3.50 3.48 4.83 5.31 5.90 5.91 -39.19%

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