[CAPITALA] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 55.52%
YoY- 581.56%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 8,228,347 7,473,549 6,946,289 7,177,288 7,006,283 6,707,552 6,305,089 19.44%
PBT 1,850,997 1,718,001 2,170,044 2,255,361 1,319,995 1,114,946 214,874 320.77%
Tax -309,671 25,327 -134,022 -129,870 47,295 153,489 325,950 -
NP 1,541,326 1,743,328 2,036,022 2,125,491 1,367,290 1,268,435 540,824 101.14%
-
NP to SH 1,581,542 1,777,140 2,039,123 2,127,916 1,368,290 1,269,200 540,738 104.65%
-
Tax Rate 16.73% -1.47% 6.18% 5.76% -3.58% -13.77% -151.69% -
Total Cost 6,687,021 5,730,221 4,910,267 5,051,797 5,638,993 5,439,117 5,764,265 10.41%
-
Net Worth 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 18.06%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 18.06%
NOSH 3,341,974 3,341,974 2,782,974 2,786,566 2,781,438 2,786,644 2,784,914 12.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 18.73% 23.33% 29.31% 29.61% 19.52% 18.91% 8.58% -
ROE 27.67% 29.38% 30.79% 35.68% 24.47% 25.30% 12.14% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 246.21 223.63 249.60 257.57 251.89 240.70 226.40 5.75%
EPS 47.32 53.18 73.27 76.36 49.19 45.55 19.42 81.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.81 2.38 2.14 2.01 1.80 1.60 4.53%
Adjusted Per Share Value based on latest NOSH - 2,786,566
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 190.39 172.93 160.73 166.07 162.12 155.20 145.89 19.43%
EPS 36.59 41.12 47.18 49.24 31.66 29.37 12.51 104.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3223 1.3996 1.5326 1.3798 1.2936 1.1606 1.031 18.06%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.25 3.14 2.29 2.79 2.60 1.83 1.29 -
P/RPS 1.32 1.40 0.92 1.08 1.03 0.76 0.57 75.12%
P/EPS 6.87 5.90 3.13 3.65 5.29 4.02 6.64 2.29%
EY 14.56 16.94 32.00 27.37 18.92 24.89 15.05 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.73 0.96 1.30 1.29 1.02 0.81 76.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 -
Price 3.33 3.13 2.76 2.71 2.99 2.12 1.39 -
P/RPS 1.35 1.40 1.11 1.05 1.19 0.88 0.61 69.90%
P/EPS 7.04 5.89 3.77 3.55 6.08 4.65 7.16 -1.12%
EY 14.21 16.99 26.55 28.18 16.45 21.48 13.97 1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.73 1.16 1.27 1.49 1.18 0.87 71.35%

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