[OCB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[OCB] OCB BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -6.26%
YoY- 28.34%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 367,701 364,138 337,850 306,908 413,632 331,907 332,192 6.98%
PBT 20,435 20,761 19,130 13,996 15,874 11,301 14,198 27.39%
Tax -10,402 -9,345 -8,312 -7,104 -8,522 -5,754 -7,112 28.76%
NP 10,033 11,416 10,818 6,892 7,352 5,547 7,086 26.01%
-
NP to SH 10,033 11,416 10,818 6,892 7,352 5,547 7,086 26.01%
-
Tax Rate 50.90% 45.01% 43.45% 50.76% 53.69% 50.92% 50.09% -
Total Cost 357,668 352,722 327,032 300,016 406,280 326,360 325,105 6.55%
-
Net Worth 95,175 93,905 90,504 123,375 122,816 120,716 119,810 -14.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,699 - - -
Div Payout % - - - - 23.12% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 95,175 93,905 90,504 123,375 122,816 120,716 119,810 -14.19%
NOSH 42,494 42,491 42,490 42,543 42,497 42,505 42,486 0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.73% 3.14% 3.20% 2.25% 1.78% 1.67% 2.13% -
ROE 10.54% 12.16% 11.95% 5.59% 5.99% 4.60% 5.91% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 865.29 856.97 795.12 721.40 973.32 780.85 781.89 6.97%
EPS 23.61 26.87 25.46 16.20 17.30 13.05 16.68 25.98%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.2397 2.21 2.13 2.90 2.89 2.84 2.82 -14.20%
Adjusted Per Share Value based on latest NOSH - 42,543
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 357.51 354.05 328.49 298.40 402.17 322.71 322.99 6.98%
EPS 9.75 11.10 10.52 6.70 7.15 5.39 6.89 25.96%
DPS 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
NAPS 0.9254 0.913 0.88 1.1996 1.1941 1.1737 1.1649 -14.18%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.71 1.57 1.86 2.13 1.96 1.63 1.70 -
P/RPS 0.20 0.18 0.23 0.30 0.20 0.21 0.22 -6.14%
P/EPS 7.24 5.84 7.31 13.15 11.33 12.49 10.19 -20.32%
EY 13.81 17.11 13.69 7.61 8.83 8.01 9.81 25.52%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.76 0.71 0.87 0.73 0.68 0.57 0.60 17.01%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 08/01/03 30/08/02 31/05/02 22/02/02 29/11/01 30/08/01 -
Price 1.66 1.70 1.87 1.90 1.89 1.92 1.93 -
P/RPS 0.19 0.20 0.24 0.26 0.19 0.25 0.25 -16.67%
P/EPS 7.03 6.33 7.34 11.73 10.92 14.71 11.57 -28.19%
EY 14.22 15.80 13.61 8.53 9.15 6.80 8.64 39.27%
DY 0.00 0.00 0.00 0.00 2.12 0.00 0.00 -
P/NAPS 0.74 0.77 0.88 0.66 0.65 0.68 0.68 5.78%

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