[OLDTOWN] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 7.79%
YoY- -3.63%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 88,380 87,921 83,015 85,311 76,872 80,405 72,967 13.61%
PBT 15,805 13,014 14,970 16,392 15,569 14,729 12,477 17.05%
Tax -4,107 -3,356 -3,716 -4,056 -4,112 -3,049 -3,611 8.95%
NP 11,698 9,658 11,254 12,336 11,457 11,680 8,866 20.27%
-
NP to SH 11,687 9,649 11,252 12,323 11,432 11,662 8,861 20.24%
-
Tax Rate 25.99% 25.79% 24.82% 24.74% 26.41% 20.70% 28.94% -
Total Cost 76,682 78,263 71,761 72,975 65,415 68,725 64,101 12.67%
-
Net Worth 283,730 268,580 237,578 227,958 227,979 131,571 129,721 68.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 10,133 - 19,798 - - 7,974 4,989 60.31%
Div Payout % 86.71% - 175.95% - - 68.38% 56.31% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 283,730 268,580 237,578 227,958 227,979 131,571 129,721 68.41%
NOSH 337,774 331,580 329,970 330,375 330,404 199,350 199,572 41.97%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.24% 10.98% 13.56% 14.46% 14.90% 14.53% 12.15% -
ROE 4.12% 3.59% 4.74% 5.41% 5.01% 8.86% 6.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.17 26.52 25.16 25.82 23.27 40.33 36.56 -19.96%
EPS 3.46 2.91 3.41 3.73 3.46 5.85 4.44 -15.30%
DPS 3.00 0.00 6.00 0.00 0.00 4.00 2.50 12.91%
NAPS 0.84 0.81 0.72 0.69 0.69 0.66 0.65 18.62%
Adjusted Per Share Value based on latest NOSH - 330,375
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.08 18.98 17.92 18.42 16.59 17.36 15.75 13.62%
EPS 2.52 2.08 2.43 2.66 2.47 2.52 1.91 20.27%
DPS 2.19 0.00 4.27 0.00 0.00 1.72 1.08 60.13%
NAPS 0.6125 0.5798 0.5129 0.4921 0.4921 0.284 0.28 68.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.46 2.26 1.92 1.67 1.27 1.20 0.92 -
P/RPS 9.40 8.52 7.63 6.47 5.46 2.98 2.52 140.32%
P/EPS 71.10 77.66 56.30 44.77 36.71 20.51 20.72 127.33%
EY 1.41 1.29 1.78 2.23 2.72 4.87 4.83 -55.96%
DY 1.22 0.00 3.13 0.00 0.00 3.33 2.72 -41.37%
P/NAPS 2.93 2.79 2.67 2.42 1.84 1.82 1.42 62.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 27/08/12 25/05/12 28/02/12 25/11/11 -
Price 3.12 2.14 1.91 2.15 1.44 1.25 1.04 -
P/RPS 11.92 8.07 7.59 8.33 6.19 3.10 2.84 159.97%
P/EPS 90.17 73.54 56.01 57.64 41.62 21.37 23.42 145.44%
EY 1.11 1.36 1.79 1.73 2.40 4.68 4.27 -59.23%
DY 0.96 0.00 3.14 0.00 0.00 3.20 2.40 -45.68%
P/NAPS 3.71 2.64 2.65 3.12 2.09 1.89 1.60 75.09%

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