[OCB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 662.78%
YoY- 164.54%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 277,548 267,099 260,500 262,892 227,404 244,098 235,365 11.60%
PBT 9,244 13,094 19,618 28,254 5,508 7,587 9,033 1.54%
Tax -2,500 -1,652 -2,994 -3,662 -2,284 -2,683 -2,657 -3.97%
NP 6,744 11,442 16,624 24,592 3,224 4,904 6,376 3.80%
-
NP to SH 6,744 11,442 16,624 24,592 3,224 4,930 6,376 3.80%
-
Tax Rate 27.04% 12.62% 15.26% 12.96% 41.47% 35.36% 29.41% -
Total Cost 270,804 255,657 243,876 238,300 224,180 239,194 228,989 11.81%
-
Net Worth 225,241 224,213 225,241 224,213 212,899 211,914 211,847 4.16%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 1,542 - - - - - -
Div Payout % - 13.48% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 225,241 224,213 225,241 224,213 212,899 211,914 211,847 4.16%
NOSH 102,850 102,850 102,850 102,850 102,850 102,871 102,838 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.43% 4.28% 6.38% 9.35% 1.42% 2.01% 2.71% -
ROE 2.99% 5.10% 7.38% 10.97% 1.51% 2.33% 3.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 269.86 259.70 253.28 255.61 221.10 237.28 228.87 11.59%
EPS 6.56 11.13 16.16 23.92 3.12 4.79 6.20 3.83%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.18 2.19 2.18 2.07 2.06 2.06 4.16%
Adjusted Per Share Value based on latest NOSH - 102,850
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 269.70 259.54 253.13 255.45 220.97 237.19 228.71 11.60%
EPS 6.55 11.12 16.15 23.90 3.13 4.79 6.20 3.72%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1887 2.1787 2.1887 2.1787 2.0688 2.0592 2.0585 4.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.53 0.60 0.61 0.54 0.51 0.55 0.53 -
P/RPS 0.20 0.23 0.24 0.21 0.23 0.23 0.23 -8.88%
P/EPS 8.08 5.39 3.77 2.26 16.27 11.48 8.55 -3.69%
EY 12.37 18.54 26.50 44.28 6.15 8.71 11.70 3.77%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.28 0.25 0.25 0.27 0.26 -5.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 29/08/12 30/05/12 27/02/12 22/11/11 -
Price 0.57 0.575 0.64 0.52 0.48 0.50 0.56 -
P/RPS 0.21 0.22 0.25 0.20 0.22 0.21 0.24 -8.50%
P/EPS 8.69 5.17 3.96 2.17 15.31 10.43 9.03 -2.52%
EY 11.50 19.35 25.26 45.98 6.53 9.58 11.07 2.57%
DY 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.29 0.24 0.23 0.24 0.27 -2.48%

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