[CAPITALA] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 110.73%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Revenue 5,111,822 4,946,091 4,495,141 3,992,722 3,178,854 2,851,786 1,058,107 23.33%
PBT 361,235 962,557 777,017 1,099,299 622,288 -869,198 86,174 21.02%
Tax 889 -172,949 -221,693 -32,422 -116,021 372,635 115,528 -47.69%
NP 362,124 789,608 555,324 1,066,877 506,267 -496,563 201,702 8.10%
-
NP to SH 362,124 789,608 555,324 1,066,877 506,267 -496,563 201,702 8.10%
-
Tax Rate -0.25% 17.97% 28.53% 2.95% 18.64% - -134.06% -
Total Cost 4,749,698 4,156,483 3,939,817 2,925,845 2,672,587 3,348,349 856,405 25.62%
-
Net Worth 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 21.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Div - 500,199 138,952 - - - - -
Div Payout % - 63.35% 25.02% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Net Worth 5,002,502 4,863,050 4,029,621 3,620,748 2,328,577 1,603,912 1,151,890 21.59%
NOSH 2,779,167 2,778,886 2,779,049 2,763,930 2,451,133 2,358,695 2,350,796 2.25%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
NP Margin 7.08% 15.96% 12.35% 26.72% 15.93% -17.41% 19.06% -
ROE 7.24% 16.24% 13.78% 29.47% 21.74% -30.96% 17.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
RPS 183.93 177.99 161.75 144.46 129.69 120.91 45.01 20.61%
EPS 13.00 28.40 20.00 38.60 20.60 -20.90 8.60 5.65%
DPS 0.00 18.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.45 1.31 0.95 0.68 0.49 18.91%
Adjusted Per Share Value based on latest NOSH - 2,752,617
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
RPS 118.28 114.45 104.01 92.39 73.55 65.99 24.48 23.33%
EPS 8.38 18.27 12.85 24.69 11.71 -11.49 4.67 8.09%
DPS 0.00 11.57 3.22 0.00 0.00 0.00 0.00 -
NAPS 1.1575 1.1252 0.9324 0.8378 0.5388 0.3711 0.2665 21.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/06/06 -
Price 2.20 2.74 3.77 2.53 1.38 0.87 1.50 -
P/RPS 1.20 1.54 2.33 1.75 1.06 0.72 3.33 -12.70%
P/EPS 16.88 9.64 18.87 6.55 6.68 -4.13 17.48 -0.46%
EY 5.92 10.37 5.30 15.26 14.97 -24.20 5.72 0.45%
DY 0.00 6.57 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.57 2.60 1.93 1.45 1.28 3.06 -11.52%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/06/06 CAGR
Date 26/02/14 26/02/13 22/02/12 24/02/11 25/02/10 02/03/09 29/08/06 -
Price 2.38 2.64 3.65 2.35 1.44 0.94 1.33 -
P/RPS 1.29 1.48 2.26 1.63 1.11 0.78 2.95 -10.42%
P/EPS 18.27 9.29 18.27 6.09 6.97 -4.47 15.50 2.21%
EY 5.47 10.76 5.47 16.43 14.34 -22.40 6.45 -2.17%
DY 0.00 6.82 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.51 2.52 1.79 1.52 1.38 2.71 -9.13%

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