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

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 31.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 83,015 85,311 76,872 80,405 72,967 66,609 0 -
PBT 14,970 16,392 15,569 14,729 12,477 15,094 0 -
Tax -3,716 -4,056 -4,112 -3,049 -3,611 -2,291 0 -
NP 11,254 12,336 11,457 11,680 8,866 12,803 0 -
-
NP to SH 11,252 12,323 11,432 11,662 8,861 12,787 0 -
-
Tax Rate 24.82% 24.74% 26.41% 20.70% 28.94% 15.18% - -
Total Cost 71,761 72,975 65,415 68,725 64,101 53,806 0 -
-
Net Worth 237,578 227,958 227,979 131,571 129,721 129,382 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 19,798 - - 7,974 4,989 4,200 - -
Div Payout % 175.95% - - 68.38% 56.31% 32.85% - -
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 237,578 227,958 227,979 131,571 129,721 129,382 0 -
NOSH 329,970 330,375 330,404 199,350 199,572 168,028 0 -
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 13.56% 14.46% 14.90% 14.53% 12.15% 19.22% 0.00% -
ROE 4.74% 5.41% 5.01% 8.86% 6.83% 9.88% 0.00% -
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 25.16 25.82 23.27 40.33 36.56 39.64 0.00 -
EPS 3.41 3.73 3.46 5.85 4.44 7.61 0.00 -
DPS 6.00 0.00 0.00 4.00 2.50 2.50 0.00 -
NAPS 0.72 0.69 0.69 0.66 0.65 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,350
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.92 18.42 16.59 17.36 15.75 14.38 0.00 -
EPS 2.43 2.66 2.47 2.52 1.91 2.76 0.00 -
DPS 4.27 0.00 0.00 1.72 1.08 0.91 0.00 -
NAPS 0.5129 0.4921 0.4921 0.284 0.28 0.2793 0.00 -
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 - - -
Price 1.92 1.67 1.27 1.20 0.92 0.00 0.00 -
P/RPS 7.63 6.47 5.46 2.98 2.52 0.00 0.00 -
P/EPS 56.30 44.77 36.71 20.51 20.72 0.00 0.00 -
EY 1.78 2.23 2.72 4.87 4.83 0.00 0.00 -
DY 3.13 0.00 0.00 3.33 2.72 0.00 0.00 -
P/NAPS 2.67 2.42 1.84 1.82 1.42 0.00 0.00 -
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 27/08/12 25/05/12 28/02/12 25/11/11 26/08/11 - -
Price 1.91 2.15 1.44 1.25 1.04 1.10 0.00 -
P/RPS 7.59 8.33 6.19 3.10 2.84 2.77 0.00 -
P/EPS 56.01 57.64 41.62 21.37 23.42 14.45 0.00 -
EY 1.79 1.73 2.40 4.68 4.27 6.92 0.00 -
DY 3.14 0.00 0.00 3.20 2.40 2.27 0.00 -
P/NAPS 2.65 3.12 2.09 1.89 1.60 1.43 0.00 -

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