[OCB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[OCB] OCB BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 56.96%
YoY- 52.65%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 373,324 367,701 364,138 337,850 306,908 413,632 331,907 8.16%
PBT 23,160 20,435 20,761 19,130 13,996 15,874 11,301 61.41%
Tax -14,960 -10,402 -9,345 -8,312 -7,104 -8,522 -5,754 89.18%
NP 8,200 10,033 11,416 10,818 6,892 7,352 5,547 29.79%
-
NP to SH 8,200 10,033 11,416 10,818 6,892 7,352 5,547 29.79%
-
Tax Rate 64.59% 50.90% 45.01% 43.45% 50.76% 53.69% 50.92% -
Total Cost 365,124 357,668 352,722 327,032 300,016 406,280 326,360 7.77%
-
Net Worth 91,441 95,175 93,905 90,504 123,375 122,816 120,716 -16.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 1,699 - -
Div Payout % - - - - - 23.12% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 91,441 95,175 93,905 90,504 123,375 122,816 120,716 -16.91%
NOSH 42,531 42,494 42,491 42,490 42,543 42,497 42,505 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.20% 2.73% 3.14% 3.20% 2.25% 1.78% 1.67% -
ROE 8.97% 10.54% 12.16% 11.95% 5.59% 5.99% 4.60% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 877.77 865.29 856.97 795.12 721.40 973.32 780.85 8.12%
EPS 19.28 23.61 26.87 25.46 16.20 17.30 13.05 29.74%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.15 2.2397 2.21 2.13 2.90 2.89 2.84 -16.94%
Adjusted Per Share Value based on latest NOSH - 42,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 362.98 357.51 354.05 328.49 298.40 402.17 322.71 8.16%
EPS 7.97 9.75 11.10 10.52 6.70 7.15 5.39 29.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
NAPS 0.8891 0.9254 0.913 0.88 1.1996 1.1941 1.1737 -16.91%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.59 1.71 1.57 1.86 2.13 1.96 1.63 -
P/RPS 0.18 0.20 0.18 0.23 0.30 0.20 0.21 -9.77%
P/EPS 8.25 7.24 5.84 7.31 13.15 11.33 12.49 -24.17%
EY 12.13 13.81 17.11 13.69 7.61 8.83 8.01 31.90%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.74 0.76 0.71 0.87 0.73 0.68 0.57 19.02%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 08/01/03 30/08/02 31/05/02 22/02/02 29/11/01 -
Price 1.60 1.66 1.70 1.87 1.90 1.89 1.92 -
P/RPS 0.18 0.19 0.20 0.24 0.26 0.19 0.25 -19.68%
P/EPS 8.30 7.03 6.33 7.34 11.73 10.92 14.71 -31.74%
EY 12.05 14.22 15.80 13.61 8.53 9.15 6.80 46.48%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
P/NAPS 0.74 0.74 0.77 0.88 0.66 0.65 0.68 5.80%

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