[CAPITALA] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 134.72%
YoY- 1259.26%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 6,946,289 7,177,288 7,006,283 6,707,552 6,305,089 5,615,514 5,416,835 17.94%
PBT 2,170,044 2,255,361 1,319,995 1,114,946 214,874 -611,625 -123,458 -
Tax -134,022 -129,870 47,295 153,489 325,950 169,742 92,704 -
NP 2,036,022 2,125,491 1,367,290 1,268,435 540,824 -441,883 -30,754 -
-
NP to SH 2,039,123 2,127,916 1,368,290 1,269,200 540,738 -441,883 -30,754 -
-
Tax Rate 6.18% 5.76% -3.58% -13.77% -151.69% - - -
Total Cost 4,910,267 5,051,797 5,638,993 5,439,117 5,764,265 6,057,397 5,447,589 -6.65%
-
Net Worth 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 6,623,478 5,963,253 5,590,692 5,015,959 4,455,863 3,807,211 4,776,737 24.22%
NOSH 2,782,974 2,786,566 2,781,438 2,786,644 2,784,914 2,778,986 2,793,413 -0.24%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 29.31% 29.61% 19.52% 18.91% 8.58% -7.87% -0.57% -
ROE 30.79% 35.68% 24.47% 25.30% 12.14% -11.61% -0.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 249.60 257.57 251.89 240.70 226.40 202.07 193.91 18.23%
EPS 73.27 76.36 49.19 45.55 19.42 -15.90 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.14 2.01 1.80 1.60 1.37 1.71 24.53%
Adjusted Per Share Value based on latest NOSH - 2,786,644
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 160.46 165.79 161.84 154.94 145.64 129.72 125.13 17.94%
EPS 47.10 49.15 31.61 29.32 12.49 -10.21 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.3775 1.2914 1.1587 1.0293 0.8794 1.1034 24.22%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.29 2.79 2.60 1.83 1.29 1.28 1.54 -
P/RPS 0.92 1.08 1.03 0.76 0.57 0.63 0.79 10.63%
P/EPS 3.13 3.65 5.29 4.02 6.64 -8.05 -139.88 -
EY 32.00 27.37 18.92 24.89 15.05 -12.42 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.30 1.29 1.02 0.81 0.93 0.90 4.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 29/08/16 26/05/16 26/02/16 27/11/15 26/08/15 -
Price 2.76 2.71 2.99 2.12 1.39 1.33 0.78 -
P/RPS 1.11 1.05 1.19 0.88 0.61 0.66 0.40 96.86%
P/EPS 3.77 3.55 6.08 4.65 7.16 -8.36 -70.85 -
EY 26.55 28.18 16.45 21.48 13.97 -11.96 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.49 1.18 0.87 0.97 0.46 84.74%

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