[OLDTOWN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 91.86%
YoY- 49.98%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 223,502 109,304 425,201 318,237 202,431 102,885 393,406 -31.38%
PBT 42,274 21,885 80,196 67,608 36,044 19,791 68,221 -27.29%
Tax -10,707 -5,309 -20,182 -17,321 -9,873 -6,084 -15,949 -23.31%
NP 31,567 16,576 60,014 50,287 26,171 13,707 52,272 -28.53%
-
NP to SH 31,980 16,772 60,767 50,859 26,508 13,882 52,269 -27.90%
-
Tax Rate 25.33% 24.26% 25.17% 25.62% 27.39% 30.74% 23.38% -
Total Cost 191,935 92,728 365,187 267,950 176,260 89,178 341,134 -31.82%
-
Net Worth 416,915 421,547 379,856 388,261 365,690 379,833 360,845 10.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 13,897 - 46,323 27,088 13,544 - 40,595 -51.03%
Div Payout % 43.46% - 76.23% 53.26% 51.09% - 77.67% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 416,915 421,547 379,856 388,261 365,690 379,833 360,845 10.09%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 463,239 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.12% 15.17% 14.11% 15.80% 12.93% 13.32% 13.29% -
ROE 7.67% 3.98% 16.00% 13.10% 7.25% 3.65% 14.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.25 23.60 91.79 70.49 44.84 22.75 87.22 -32.58%
EPS 6.90 3.62 13.46 11.27 5.87 3.07 11.57 -29.12%
DPS 3.00 0.00 10.00 6.00 3.00 0.00 9.00 -51.89%
NAPS 0.90 0.91 0.82 0.86 0.81 0.84 0.80 8.16%
Adjusted Per Share Value based on latest NOSH - 463,239
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.25 23.60 91.79 68.70 43.70 22.21 84.93 -31.38%
EPS 6.90 3.62 13.46 10.98 5.72 3.00 11.28 -27.91%
DPS 3.00 0.00 10.00 5.85 2.92 0.00 8.76 -51.01%
NAPS 0.90 0.91 0.82 0.8381 0.7894 0.82 0.779 10.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.56 2.88 2.73 1.91 1.99 1.92 1.48 -
P/RPS 5.31 12.21 2.97 2.71 4.44 8.44 1.70 113.53%
P/EPS 37.08 79.54 20.81 16.95 33.89 62.54 12.77 103.40%
EY 2.70 1.26 4.81 5.90 2.95 1.60 7.83 -50.79%
DY 1.17 0.00 3.66 3.14 1.51 0.00 6.08 -66.63%
P/NAPS 2.84 3.16 3.33 2.22 2.46 2.29 1.85 33.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 25/05/17 22/02/17 24/11/16 25/08/16 26/05/16 -
Price 2.43 2.79 3.09 2.03 2.02 1.78 1.44 -
P/RPS 5.04 11.82 3.37 2.88 4.51 7.82 1.65 110.37%
P/EPS 35.20 77.06 23.56 18.02 34.40 57.98 12.43 100.03%
EY 2.84 1.30 4.25 5.55 2.91 1.72 8.05 -50.03%
DY 1.23 0.00 3.24 2.96 1.49 0.00 6.25 -66.13%
P/NAPS 2.70 3.07 3.77 2.36 2.49 2.12 1.80 31.00%

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