[OLDTOWN] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 4.23%
YoY- -1.15%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 94,968 100,689 95,299 91,239 88,380 87,921 83,015 9.39%
PBT 17,040 18,241 15,415 15,672 15,805 13,014 14,970 9.02%
Tax -5,199 -4,352 -3,260 -3,227 -4,107 -3,356 -3,716 25.11%
NP 11,841 13,889 12,155 12,445 11,698 9,658 11,254 3.45%
-
NP to SH 11,947 13,429 11,382 12,181 11,687 9,649 11,252 4.08%
-
Tax Rate 30.51% 23.86% 21.15% 20.59% 25.99% 25.79% 24.82% -
Total Cost 83,127 86,800 83,144 78,794 76,682 78,263 71,761 10.30%
-
Net Worth 330,352 412,851 329,860 315,400 283,730 268,580 237,578 24.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 13,576 13,610 - - 10,133 - 19,798 -22.25%
Div Payout % 113.64% 101.35% - - 86.71% - 175.95% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 330,352 412,851 329,860 315,400 283,730 268,580 237,578 24.60%
NOSH 452,537 453,682 362,484 362,529 337,774 331,580 329,970 23.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.47% 13.79% 12.75% 13.64% 13.24% 10.98% 13.56% -
ROE 3.62% 3.25% 3.45% 3.86% 4.12% 3.59% 4.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.99 22.19 26.29 25.17 26.17 26.52 25.16 -11.38%
EPS 2.64 2.96 3.14 3.36 3.46 2.91 3.41 -15.69%
DPS 3.00 3.00 0.00 0.00 3.00 0.00 6.00 -37.03%
NAPS 0.73 0.91 0.91 0.87 0.84 0.81 0.72 0.92%
Adjusted Per Share Value based on latest NOSH - 362,529
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.50 21.74 20.57 19.70 19.08 18.98 17.92 9.39%
EPS 2.58 2.90 2.46 2.63 2.52 2.08 2.43 4.07%
DPS 2.93 2.94 0.00 0.00 2.19 0.00 4.27 -22.22%
NAPS 0.7131 0.8912 0.7121 0.6809 0.6125 0.5798 0.5129 24.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.98 2.60 2.70 2.75 2.46 2.26 1.92 -
P/RPS 9.44 11.72 10.27 10.93 9.40 8.52 7.63 15.26%
P/EPS 75.00 87.84 85.99 81.85 71.10 77.66 56.30 21.09%
EY 1.33 1.14 1.16 1.22 1.41 1.29 1.78 -17.67%
DY 1.52 1.15 0.00 0.00 1.22 0.00 3.13 -38.24%
P/NAPS 2.71 2.86 2.97 3.16 2.93 2.79 2.67 0.99%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 -
Price 2.10 1.92 2.46 2.36 3.12 2.14 1.91 -
P/RPS 10.01 8.65 9.36 9.38 11.92 8.07 7.59 20.28%
P/EPS 79.55 64.86 78.34 70.24 90.17 73.54 56.01 26.37%
EY 1.26 1.54 1.28 1.42 1.11 1.36 1.79 -20.88%
DY 1.43 1.56 0.00 0.00 0.96 0.00 3.14 -40.83%
P/NAPS 2.88 2.11 2.70 2.71 3.71 2.64 2.65 5.71%

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