[OLDTOWN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 40.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 168,326 85,311 76,872 285,497 201,665 128,455 0 -
PBT 31,362 16,392 15,569 51,933 37,204 24,686 0 -
Tax -7,772 -4,056 -4,112 -11,726 -8,677 -5,066 0 -
NP 23,590 12,336 11,457 40,207 28,527 19,620 0 -
-
NP to SH 23,575 12,323 11,432 40,168 28,506 19,604 0 -
-
Tax Rate 24.78% 24.74% 26.41% 22.58% 23.32% 20.52% - -
Total Cost 144,736 72,975 65,415 245,290 173,138 108,835 0 -
-
Net Worth 237,559 227,652 227,979 131,632 129,663 129,349 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 19,796 - - 12,963 4,987 4,199 - -
Div Payout % 83.97% - - 32.27% 17.49% 21.42% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 237,559 227,652 227,979 131,632 129,663 129,349 0 -
NOSH 329,943 329,930 330,404 199,443 199,482 167,986 0 -
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.01% 14.46% 14.90% 14.08% 14.15% 15.27% 0.00% -
ROE 9.92% 5.41% 5.01% 30.52% 21.98% 15.16% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.02 25.86 23.27 143.15 101.09 76.47 0.00 -
EPS 7.14 3.73 3.46 20.14 14.29 11.67 0.00 -
DPS 6.00 0.00 0.00 6.50 2.50 2.50 0.00 -
NAPS 0.72 0.69 0.69 0.66 0.65 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,350
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.34 18.42 16.59 61.63 43.53 27.73 0.00 -
EPS 5.09 2.66 2.47 8.67 6.15 4.23 0.00 -
DPS 4.27 0.00 0.00 2.80 1.08 0.91 0.00 -
NAPS 0.5128 0.4914 0.4921 0.2842 0.2799 0.2792 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.92 1.67 1.27 1.20 0.92 0.00 0.00 -
P/RPS 3.76 6.46 5.46 0.84 0.91 0.00 0.00 -
P/EPS 26.87 44.71 36.71 5.96 6.44 0.00 0.00 -
EY 3.72 2.24 2.72 16.78 15.53 0.00 0.00 -
DY 3.13 0.00 0.00 5.42 2.72 0.00 0.00 -
P/NAPS 2.67 2.42 1.84 1.82 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 25/05/12 28/02/12 25/11/11 26/08/11 - -
Price 1.91 2.15 1.44 1.25 1.04 1.10 0.00 -
P/RPS 3.74 8.31 6.19 0.87 1.03 1.44 0.00 -
P/EPS 26.73 57.56 41.62 6.21 7.28 9.43 0.00 -
EY 3.74 1.74 2.40 16.11 13.74 10.61 0.00 -
DY 3.14 0.00 0.00 5.20 2.40 2.27 0.00 -
P/NAPS 2.65 3.12 2.09 1.89 1.60 1.43 0.00 -

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