[OCB] QoQ Annualized Quarter Result on 31-Dec-2001

Stock
[OCB] OCB BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001
Profit Trend
QoQ- 32.54%
YoY- 70.98%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 364,138 337,850 306,908 413,632 331,907 332,192 337,720 5.14%
PBT 20,761 19,130 13,996 15,874 11,301 14,198 10,602 56.45%
Tax -9,345 -8,312 -7,104 -8,522 -5,754 -7,112 -5,232 47.15%
NP 11,416 10,818 6,892 7,352 5,547 7,086 5,370 65.25%
-
NP to SH 11,416 10,818 6,892 7,352 5,547 7,086 5,370 65.25%
-
Tax Rate 45.01% 43.45% 50.76% 53.69% 50.92% 50.09% 49.35% -
Total Cost 352,722 327,032 300,016 406,280 326,360 325,105 332,350 4.04%
-
Net Worth 93,905 90,504 123,375 122,816 120,716 119,810 117,770 -14.00%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,699 - - - -
Div Payout % - - - 23.12% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 93,905 90,504 123,375 122,816 120,716 119,810 117,770 -14.00%
NOSH 42,491 42,490 42,543 42,497 42,505 42,486 42,484 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.14% 3.20% 2.25% 1.78% 1.67% 2.13% 1.59% -
ROE 12.16% 11.95% 5.59% 5.99% 4.60% 5.91% 4.56% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 856.97 795.12 721.40 973.32 780.85 781.89 794.93 5.13%
EPS 26.87 25.46 16.20 17.30 13.05 16.68 12.64 65.25%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.21 2.13 2.90 2.89 2.84 2.82 2.7721 -14.00%
Adjusted Per Share Value based on latest NOSH - 42,470
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 354.05 328.49 298.40 402.17 322.71 322.99 328.36 5.14%
EPS 11.10 10.52 6.70 7.15 5.39 6.89 5.22 65.28%
DPS 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
NAPS 0.913 0.88 1.1996 1.1941 1.1737 1.1649 1.1451 -14.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.57 1.86 2.13 1.96 1.63 1.70 1.74 -
P/RPS 0.18 0.23 0.30 0.20 0.21 0.22 0.22 -12.51%
P/EPS 5.84 7.31 13.15 11.33 12.49 10.19 13.77 -43.52%
EY 17.11 13.69 7.61 8.83 8.01 9.81 7.26 77.00%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.73 0.68 0.57 0.60 0.63 8.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 08/01/03 30/08/02 31/05/02 22/02/02 29/11/01 30/08/01 25/06/01 -
Price 1.70 1.87 1.90 1.89 1.92 1.93 1.75 -
P/RPS 0.20 0.24 0.26 0.19 0.25 0.25 0.22 -6.15%
P/EPS 6.33 7.34 11.73 10.92 14.71 11.57 13.84 -40.60%
EY 15.80 13.61 8.53 9.15 6.80 8.64 7.22 68.47%
DY 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.66 0.65 0.68 0.68 0.63 14.30%

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