[OCB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.4%
YoY- 160.73%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 283,050 277,548 267,099 260,500 262,892 227,404 244,098 10.38%
PBT 9,628 9,244 13,094 19,618 28,254 5,508 7,587 17.23%
Tax -3,184 -2,500 -1,652 -2,994 -3,662 -2,284 -2,683 12.10%
NP 6,444 6,744 11,442 16,624 24,592 3,224 4,904 19.98%
-
NP to SH 6,444 6,744 11,442 16,624 24,592 3,224 4,930 19.56%
-
Tax Rate 33.07% 27.04% 12.62% 15.26% 12.96% 41.47% 35.36% -
Total Cost 276,606 270,804 255,657 243,876 238,300 224,180 239,194 10.18%
-
Net Worth 227,298 225,241 224,213 225,241 224,213 212,899 211,914 4.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,542 - - - - -
Div Payout % - - 13.48% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 227,298 225,241 224,213 225,241 224,213 212,899 211,914 4.78%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,871 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.28% 2.43% 4.28% 6.38% 9.35% 1.42% 2.01% -
ROE 2.84% 2.99% 5.10% 7.38% 10.97% 1.51% 2.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 275.21 269.86 259.70 253.28 255.61 221.10 237.28 10.40%
EPS 6.26 6.56 11.13 16.16 23.92 3.12 4.79 19.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.19 2.18 2.19 2.18 2.07 2.06 4.80%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 275.04 269.70 259.54 253.13 255.45 220.97 237.19 10.38%
EPS 6.26 6.55 11.12 16.15 23.90 3.13 4.79 19.55%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.2087 2.1887 2.1787 2.1887 2.1787 2.0688 2.0592 4.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.67 0.53 0.60 0.61 0.54 0.51 0.55 -
P/RPS 0.24 0.20 0.23 0.24 0.21 0.23 0.23 2.88%
P/EPS 10.69 8.08 5.39 3.77 2.26 16.27 11.48 -4.64%
EY 9.35 12.37 18.54 26.50 44.28 6.15 8.71 4.84%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.28 0.28 0.25 0.25 0.27 7.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.57 0.57 0.575 0.64 0.52 0.48 0.50 -
P/RPS 0.21 0.21 0.22 0.25 0.20 0.22 0.21 0.00%
P/EPS 9.10 8.69 5.17 3.96 2.17 15.31 10.43 -8.70%
EY 10.99 11.50 19.35 25.26 45.98 6.53 9.58 9.59%
DY 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.29 0.24 0.23 0.24 5.48%

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