[CAROTEC] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[CAROTEC] CAROTECH BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -1.0%
YoY- 21.34%
Quarter Report
Latest QR
Upcoming QR
CAROTEC's Result
CAROTEC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 92,252 89,767 93,530 81,109 79,702 69,008 60,627 32.19%
PBT 15,870 19,623 21,870 19,047 19,146 16,875 15,235 2.75%
Tax -3,390 -3,974 -4,366 -4,042 -3,989 -3,369 -2,898 10.98%
NP 12,480 15,649 17,504 15,005 15,157 13,506 12,337 0.76%
-
NP to SH 12,480 15,649 17,504 15,005 15,157 13,506 12,337 0.76%
-
Tax Rate 21.36% 20.25% 19.96% 21.22% 20.83% 19.96% 19.02% -
Total Cost 79,772 74,118 76,026 66,104 64,545 55,502 48,290 39.61%
-
Net Worth 94,480 91,208 89,762 84,420 81,058 79,516 75,806 15.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 3,407 3,407 3,407 3,407 - -
Div Payout % - - 19.47% 22.71% 22.48% 25.23% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 94,480 91,208 89,762 84,420 81,058 79,516 75,806 15.76%
NOSH 460,882 456,041 455,645 458,805 455,384 454,382 456,666 0.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.53% 17.43% 18.71% 18.50% 19.02% 19.57% 20.35% -
ROE 13.21% 17.16% 19.50% 17.77% 18.70% 16.99% 16.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.02 19.68 20.53 17.68 17.50 15.19 13.28 31.37%
EPS 2.71 3.43 3.84 3.27 3.33 2.97 2.70 0.24%
DPS 0.00 0.00 0.75 0.75 0.75 0.75 0.00 -
NAPS 0.205 0.20 0.197 0.184 0.178 0.175 0.166 15.06%
Adjusted Per Share Value based on latest NOSH - 458,805
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.13 9.86 10.27 8.91 8.75 7.58 6.66 32.15%
EPS 1.37 1.72 1.92 1.65 1.66 1.48 1.35 0.98%
DPS 0.00 0.00 0.37 0.37 0.37 0.37 0.00 -
NAPS 0.1037 0.1001 0.0986 0.0927 0.089 0.0873 0.0832 15.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.51 0.74 0.72 0.76 0.91 0.86 0.98 -
P/RPS 2.55 3.76 3.51 4.30 5.20 5.66 7.38 -50.66%
P/EPS 18.83 21.57 18.74 23.24 27.34 28.93 36.28 -35.33%
EY 5.31 4.64 5.34 4.30 3.66 3.46 2.76 54.50%
DY 0.00 0.00 1.04 0.99 0.82 0.87 0.00 -
P/NAPS 2.49 3.70 3.65 4.13 5.11 4.91 5.90 -43.64%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 -
Price 0.37 0.56 0.69 0.64 0.86 0.93 0.98 -
P/RPS 1.85 2.84 3.36 3.62 4.91 6.12 7.38 -60.14%
P/EPS 13.66 16.32 17.96 19.57 25.84 31.29 36.28 -47.76%
EY 7.32 6.13 5.57 5.11 3.87 3.20 2.76 91.26%
DY 0.00 0.00 1.09 1.17 0.87 0.81 0.00 -
P/NAPS 1.80 2.80 3.50 3.48 4.83 5.31 5.90 -54.58%

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