[CAPITALA] YoY TTM 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- -50.73%
YoY- -37.72%
Quarter Report
Latest QR
Upcoming QR
CAPITALA's Result
CAPITALA's Financial Summary
View:
Show?
TTM 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 3,948,075 3,178,854 2,756,436 1,613,307 1,007,344 666,250 34.09%
PBT 780,857 1,098,854 622,289 -870,788 263,966 89,400 125,478 32.44%
Tax -221,694 -37,446 -116,020 1,305,280 220,009 115,528 -13,843 53.14%
NP 559,163 1,061,408 506,269 434,492 483,975 204,928 111,635 28.09%
-
NP to SH 559,163 1,061,408 506,269 434,492 483,975 204,769 111,635 28.09%
-
Tax Rate 28.39% 3.41% 18.64% - -83.35% -129.23% 11.03% -
Total Cost 3,935,978 2,886,667 2,672,585 2,321,944 1,129,332 802,416 554,615 35.14%
-
Net Worth 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 19.49%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,768,612 3,605,928 2,349,166 1,627,525 1,639,683 1,126,913 868,984 19.49%
NOSH 2,768,612 2,752,617 2,472,806 2,358,733 2,342,405 2,299,823 2,119,473 4.19%
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 12.44% 26.88% 15.93% 15.76% 30.00% 20.34% 16.76% -
ROE 20.20% 29.44% 21.55% 26.70% 29.52% 18.17% 12.85% -
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 162.36 143.43 128.55 116.86 68.87 43.80 31.43 28.70%
EPS 20.20 38.56 20.47 18.42 20.66 8.90 5.27 22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.31 0.95 0.69 0.70 0.49 0.41 14.68%
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 103.84 91.20 73.43 63.67 37.27 23.27 15.39 34.09%
EPS 12.92 24.52 11.69 10.04 11.18 4.73 2.58 28.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6395 0.833 0.5426 0.376 0.3788 0.2603 0.2007 19.49%
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 2.32 1.76 1.07 0.74 2.76 3.42 5.22 -11.71%
P/EPS 18.67 6.56 6.74 4.72 9.20 16.85 31.14 -7.56%
EY 5.36 15.24 14.84 21.17 10.87 5.94 3.21 8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 1.93 1.45 1.26 2.71 3.06 4.00 -0.90%
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 2.25 1.64 1.12 0.80 2.74 3.04 5.03 -11.62%
P/EPS 18.07 6.09 7.03 5.10 9.15 14.94 30.00 -7.49%
EY 5.53 16.41 14.22 19.60 10.93 6.69 3.33 8.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.79 1.52 1.36 2.70 2.71 3.85 -0.81%

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