[OVERSEA] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[OVERSEA] OVERSEA ENTERPRISE BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 47.88%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
OVERSEA's Result
OVERSEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 65,475 62,117 67,234 50,100 67,073 64,960 68,874 -3.32%
PBT 5,141 4,230 5,196 -1,676 -3,650 -2,068 -1,016 -
Tax -1,791 -1,237 -882 -668 -860 -201 -220 305.20%
NP 3,350 2,993 4,314 -2,344 -4,510 -2,269 -1,236 -
-
NP to SH 3,460 3,097 4,400 -2,300 -4,413 -2,158 -1,152 -
-
Tax Rate 34.84% 29.24% 16.97% - - - - -
Total Cost 62,125 59,124 62,920 52,444 71,583 67,229 70,110 -7.75%
-
Net Worth 51,398 51,350 51,333 47,499 49,021 51,513 52,800 -1.77%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,468 - - - 735 - - -
Div Payout % 42.44% - - - 0.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 51,398 51,350 51,333 47,499 49,021 51,513 52,800 -1.77%
NOSH 244,755 244,526 244,444 249,999 245,109 245,302 240,000 1.31%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.12% 4.82% 6.42% -4.68% -6.72% -3.49% -1.79% -
ROE 6.73% 6.03% 8.57% -4.84% -9.00% -4.19% -2.18% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.75 25.40 27.50 20.04 27.36 26.48 28.70 -4.58%
EPS 1.41 1.27 1.80 -0.92 -1.80 -0.88 -0.48 -
DPS 0.60 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.19 0.20 0.21 0.22 -3.05%
Adjusted Per Share Value based on latest NOSH - 249,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.87 2.73 2.95 2.20 2.94 2.85 3.02 -3.34%
EPS 0.15 0.14 0.19 -0.10 -0.19 -0.09 -0.05 -
DPS 0.06 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0226 0.0225 0.0225 0.0208 0.0215 0.0226 0.0232 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.155 0.125 0.11 0.115 0.12 0.13 0.125 -
P/RPS 0.58 0.49 0.40 0.57 0.44 0.49 0.44 20.24%
P/EPS 10.96 9.87 6.11 -12.50 -6.67 -14.77 -26.04 -
EY 9.12 10.13 16.36 -8.00 -15.00 -6.77 -3.84 -
DY 3.87 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.74 0.60 0.52 0.61 0.60 0.62 0.57 19.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 17/02/14 20/11/13 23/08/13 22/05/13 27/02/13 26/11/12 -
Price 0.195 0.125 0.125 0.115 0.135 0.12 0.115 -
P/RPS 0.73 0.49 0.45 0.57 0.49 0.45 0.40 49.39%
P/EPS 13.79 9.87 6.94 -12.50 -7.50 -13.64 -23.96 -
EY 7.25 10.13 14.40 -8.00 -13.34 -7.33 -4.17 -
DY 3.08 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.93 0.60 0.60 0.61 0.68 0.57 0.52 47.39%

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