[CAPITALA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,178,854 3,189,783 3,158,024 3,018,411 2,756,436 2,484,240 2,237,916 26.28%
PBT 622,289 -31,194 -671,782 -856,844 -870,788 -239,031 339,988 49.46%
Tax -116,020 301,863 1,277,906 1,333,209 1,305,280 1,120,975 256,406 -
NP 506,269 270,669 606,124 476,365 434,492 881,944 596,394 -10.32%
-
NP to SH 506,269 270,669 606,124 476,365 434,492 881,944 596,394 -10.32%
-
Tax Rate 18.64% - - - - - -75.42% -
Total Cost 2,672,585 2,919,114 2,551,900 2,542,046 2,321,944 1,602,296 1,641,522 38.27%
-
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,349,166 2,306,937 1,934,310 1,795,278 1,627,525 1,795,941 2,260,079 2.60%
NOSH 2,472,806 2,454,188 2,358,915 2,362,209 2,358,733 2,363,081 2,354,249 3.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.93% 8.49% 19.19% 15.78% 15.76% 35.50% 26.65% -
ROE 21.55% 11.73% 31.34% 26.53% 26.70% 49.11% 26.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.55 129.97 133.88 127.78 116.86 105.13 95.06 22.22%
EPS 20.47 11.03 25.70 20.17 18.42 37.32 25.33 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.82 0.76 0.69 0.76 0.96 -0.69%
Adjusted Per Share Value based on latest NOSH - 2,362,209
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.53 73.78 73.05 69.82 63.76 57.46 51.77 26.27%
EPS 11.71 6.26 14.02 11.02 10.05 20.40 13.80 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5434 0.5336 0.4474 0.4153 0.3765 0.4154 0.5228 2.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.40 1.11 0.94 0.87 1.24 0.87 -
P/RPS 1.07 1.08 0.83 0.74 0.74 1.18 0.92 10.56%
P/EPS 6.74 12.69 4.32 4.66 4.72 3.32 3.43 56.69%
EY 14.84 7.88 23.15 21.45 21.17 30.10 29.12 -36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.49 1.35 1.24 1.26 1.63 0.91 36.30%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 12/08/09 28/05/09 02/03/09 28/11/08 28/08/08 -
Price 1.44 1.28 1.42 1.25 0.94 1.11 1.10 -
P/RPS 1.12 0.98 1.06 0.98 0.80 1.06 1.16 -2.30%
P/EPS 7.03 11.61 5.53 6.20 5.10 2.97 4.34 37.80%
EY 14.22 8.62 18.10 16.13 19.60 33.62 23.03 -27.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.73 1.64 1.36 1.46 1.15 20.37%

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