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

Stock
[OCB] OCB BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.09%
YoY- 205.68%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB'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 195,375 131,446 56,851 244,098 176,524 117,289 57,005 126.81%
PBT 14,714 14,127 1,377 7,587 6,775 6,208 2,158 258.31%
Tax -2,246 -1,831 -571 -2,683 -1,993 -1,560 -518 165.19%
NP 12,468 12,296 806 4,904 4,782 4,648 1,640 285.20%
-
NP to SH 12,468 12,296 806 4,930 4,782 4,648 1,670 280.59%
-
Tax Rate 15.26% 12.96% 41.47% 35.36% 29.42% 25.13% 24.00% -
Total Cost 182,907 119,150 56,045 239,194 171,742 112,641 55,365 121.33%
-
Net Worth 225,241 224,213 212,899 211,914 211,847 211,833 209,265 5.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 225,241 224,213 212,899 211,914 211,847 211,833 209,265 5.01%
NOSH 102,850 102,850 102,850 102,871 102,838 102,831 103,086 -0.15%
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 6.38% 9.35% 1.42% 2.01% 2.71% 3.96% 2.88% -
ROE 5.54% 5.48% 0.38% 2.33% 2.26% 2.19% 0.80% -
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 189.96 127.80 55.28 237.28 171.65 114.06 55.30 127.15%
EPS 12.12 11.96 0.78 4.79 4.65 4.52 1.62 281.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.18 2.07 2.06 2.06 2.06 2.03 5.17%
Adjusted Per Share Value based on latest NOSH - 103,249
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 189.85 127.73 55.24 237.19 171.53 113.97 55.39 126.81%
EPS 12.12 11.95 0.78 4.79 4.65 4.52 1.62 281.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1887 2.1787 2.0688 2.0592 2.0585 2.0584 2.0335 5.01%
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 30/06/11 31/03/11 -
Price 0.61 0.54 0.51 0.55 0.53 0.45 0.52 -
P/RPS 0.32 0.42 0.92 0.23 0.31 0.39 0.94 -51.14%
P/EPS 5.03 4.52 65.08 11.48 11.40 9.96 32.10 -70.83%
EY 19.87 22.14 1.54 8.71 8.77 10.04 3.12 242.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.25 0.27 0.26 0.22 0.26 5.05%
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 29/08/12 30/05/12 27/02/12 22/11/11 24/08/11 26/05/11 -
Price 0.64 0.52 0.48 0.50 0.56 0.43 0.48 -
P/RPS 0.34 0.41 0.87 0.21 0.33 0.38 0.87 -46.45%
P/EPS 5.28 4.35 61.25 10.43 12.04 9.51 29.63 -68.23%
EY 18.94 22.99 1.63 9.58 8.30 10.51 3.38 214.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.23 0.24 0.27 0.21 0.24 13.40%

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