[CAPITALA] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CAPITALA] CAPITAL A BERHAD
Announcement Date
02-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -26.32%
YoY- -216.65%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,495,141 3,992,722 3,178,854 2,851,786 1,603,261 1,058,107 666,250 34.09%
PBT 777,017 1,099,299 622,288 -869,198 278,048 86,174 125,478 32.34%
Tax -221,693 -32,422 -116,021 372,635 220,009 115,528 -13,843 53.14%
NP 555,324 1,066,877 506,267 -496,563 498,057 201,702 111,635 27.96%
-
NP to SH 555,324 1,066,877 506,267 -496,563 498,057 201,702 111,635 27.96%
-
Tax Rate 28.53% 2.95% 18.64% - -79.13% -134.06% 11.03% -
Total Cost 3,939,817 2,925,845 2,672,587 3,348,349 1,105,204 856,405 554,615 35.16%
-
Net Worth 4,029,621 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 866,862 26.63%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Div 138,952 - - - - - - -
Div Payout % 25.02% - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 4,029,621 3,620,748 2,328,577 1,603,912 1,644,527 1,151,890 866,862 26.63%
NOSH 2,779,049 2,763,930 2,451,133 2,358,695 2,349,325 2,350,796 2,114,299 4.29%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.35% 26.72% 15.93% -17.41% 31.07% 19.06% 16.76% -
ROE 13.78% 29.47% 21.74% -30.96% 30.29% 17.51% 12.88% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 161.75 144.46 129.69 120.91 68.24 45.01 31.51 28.58%
EPS 20.00 38.60 20.60 -20.90 21.20 8.60 5.28 22.71%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.31 0.95 0.68 0.70 0.49 0.41 21.42%
Adjusted Per Share Value based on latest NOSH - 2,358,733
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 103.98 92.36 73.53 65.97 37.09 24.48 15.41 34.09%
EPS 12.85 24.68 11.71 -11.49 11.52 4.67 2.58 27.98%
DPS 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9321 0.8375 0.5386 0.371 0.3804 0.2664 0.2005 26.63%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 29/06/07 30/06/06 30/06/05 -
Price 3.77 2.53 1.38 0.87 1.90 1.50 1.64 -
P/RPS 2.33 1.75 1.06 0.72 2.78 3.33 5.20 -11.60%
P/EPS 18.87 6.55 6.68 -4.13 8.96 17.48 31.06 -7.37%
EY 5.30 15.26 14.97 -24.20 11.16 5.72 3.22 7.95%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.93 1.45 1.28 2.71 3.06 4.00 -6.40%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/02/12 24/02/11 25/02/10 02/03/09 30/08/07 29/08/06 26/08/05 -
Price 3.65 2.35 1.44 0.94 1.89 1.33 1.58 -
P/RPS 2.26 1.63 1.11 0.78 2.77 2.95 5.01 -11.51%
P/EPS 18.27 6.09 6.97 -4.47 8.92 15.50 29.92 -7.30%
EY 5.47 16.43 14.34 -22.40 11.22 6.45 3.34 7.87%
DY 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.79 1.52 1.38 2.70 2.71 3.85 -6.30%

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