[OLDTOWN] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -8.69%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,239 88,380 87,921 83,015 85,311 76,872 80,405 8.80%
PBT 15,672 15,805 13,014 14,970 16,392 15,569 14,729 4.22%
Tax -3,227 -4,107 -3,356 -3,716 -4,056 -4,112 -3,049 3.85%
NP 12,445 11,698 9,658 11,254 12,336 11,457 11,680 4.32%
-
NP to SH 12,181 11,687 9,649 11,252 12,323 11,432 11,662 2.94%
-
Tax Rate 20.59% 25.99% 25.79% 24.82% 24.74% 26.41% 20.70% -
Total Cost 78,794 76,682 78,263 71,761 72,975 65,415 68,725 9.55%
-
Net Worth 315,400 283,730 268,580 237,578 227,958 227,979 131,571 79.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 10,133 - 19,798 - - 7,974 -
Div Payout % - 86.71% - 175.95% - - 68.38% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 315,400 283,730 268,580 237,578 227,958 227,979 131,571 79.21%
NOSH 362,529 337,774 331,580 329,970 330,375 330,404 199,350 49.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.64% 13.24% 10.98% 13.56% 14.46% 14.90% 14.53% -
ROE 3.86% 4.12% 3.59% 4.74% 5.41% 5.01% 8.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.17 26.17 26.52 25.16 25.82 23.27 40.33 -26.99%
EPS 3.36 3.46 2.91 3.41 3.73 3.46 5.85 -30.92%
DPS 0.00 3.00 0.00 6.00 0.00 0.00 4.00 -
NAPS 0.87 0.84 0.81 0.72 0.69 0.69 0.66 20.24%
Adjusted Per Share Value based on latest NOSH - 329,970
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.70 19.08 18.98 17.92 18.42 16.59 17.36 8.80%
EPS 2.63 2.52 2.08 2.43 2.66 2.47 2.52 2.89%
DPS 0.00 2.19 0.00 4.27 0.00 0.00 1.72 -
NAPS 0.6809 0.6125 0.5798 0.5129 0.4921 0.4921 0.284 79.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.75 2.46 2.26 1.92 1.67 1.27 1.20 -
P/RPS 10.93 9.40 8.52 7.63 6.47 5.46 2.98 138.01%
P/EPS 81.85 71.10 77.66 56.30 44.77 36.71 20.51 151.80%
EY 1.22 1.41 1.29 1.78 2.23 2.72 4.87 -60.29%
DY 0.00 1.22 0.00 3.13 0.00 0.00 3.33 -
P/NAPS 3.16 2.93 2.79 2.67 2.42 1.84 1.82 44.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 25/05/12 28/02/12 -
Price 2.36 3.12 2.14 1.91 2.15 1.44 1.25 -
P/RPS 9.38 11.92 8.07 7.59 8.33 6.19 3.10 109.34%
P/EPS 70.24 90.17 73.54 56.01 57.64 41.62 21.37 121.22%
EY 1.42 1.11 1.36 1.79 1.73 2.40 4.68 -54.87%
DY 0.00 0.96 0.00 3.14 0.00 0.00 3.20 -
P/NAPS 2.71 3.71 2.64 2.65 3.12 2.09 1.89 27.18%

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