[CAROTEC] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 10.42%
YoY- 436.25%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 79,702 69,008 60,627 57,398 56,898 56,674 44,403 47.53%
PBT 19,146 16,875 15,235 14,610 12,528 9,536 6,196 111.71%
Tax -3,989 -3,369 -2,898 -2,244 -1,329 -1,175 -710 215.04%
NP 15,157 13,506 12,337 12,366 11,199 8,361 5,486 96.53%
-
NP to SH 15,157 13,506 12,337 12,366 11,199 8,361 5,486 96.53%
-
Tax Rate 20.83% 19.96% 19.02% 15.36% 10.61% 12.32% 11.46% -
Total Cost 64,545 55,502 48,290 45,032 45,699 48,313 38,917 39.98%
-
Net Worth 81,058 79,516 75,806 72,244 69,983 66,608 39,398 61.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,407 3,407 - - - - - -
Div Payout % 22.48% 25.23% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,058 79,516 75,806 72,244 69,983 66,608 39,398 61.55%
NOSH 455,384 454,382 456,666 454,366 285,648 284,653 281,415 37.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.02% 19.57% 20.35% 21.54% 19.68% 14.75% 12.36% -
ROE 18.70% 16.99% 16.27% 17.12% 16.00% 12.55% 13.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.50 15.19 13.28 12.63 19.92 19.91 15.78 7.12%
EPS 3.33 2.97 2.70 2.72 3.92 2.94 1.95 42.73%
DPS 0.75 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.175 0.166 0.159 0.245 0.234 0.14 17.31%
Adjusted Per Share Value based on latest NOSH - 454,366
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.75 7.58 6.66 6.30 6.25 6.22 4.88 47.43%
EPS 1.66 1.48 1.35 1.36 1.23 0.92 0.60 96.71%
DPS 0.37 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.0873 0.0832 0.0793 0.0768 0.0731 0.0433 61.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.91 0.86 0.98 0.71 0.44 0.62 0.39 -
P/RPS 5.20 5.66 7.38 5.62 2.21 3.11 2.47 64.03%
P/EPS 27.34 28.93 36.28 26.09 11.22 21.11 20.01 23.06%
EY 3.66 3.46 2.76 3.83 8.91 4.74 5.00 -18.73%
DY 0.82 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 4.91 5.90 4.47 1.80 2.65 2.79 49.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 28/08/06 30/05/06 27/02/06 24/11/05 - -
Price 0.86 0.93 0.98 0.94 0.62 0.65 0.00 -
P/RPS 4.91 6.12 7.38 7.44 3.11 3.26 0.00 -
P/EPS 25.84 31.29 36.28 34.54 15.81 22.13 0.00 -
EY 3.87 3.20 2.76 2.90 6.32 4.52 0.00 -
DY 0.87 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.83 5.31 5.90 5.91 2.53 2.78 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