[OLDTOWN] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 17.98%
YoY- 39.18%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,297 97,854 94,968 100,689 95,299 91,239 88,380 4.41%
PBT 14,824 15,324 17,040 18,241 15,415 15,672 15,805 -4.17%
Tax -3,037 -3,132 -5,199 -4,352 -3,260 -3,227 -4,107 -18.21%
NP 11,787 12,192 11,841 13,889 12,155 12,445 11,698 0.50%
-
NP to SH 11,252 11,698 11,947 13,429 11,382 12,181 11,687 -2.49%
-
Tax Rate 20.49% 20.44% 30.51% 23.86% 21.15% 20.59% 25.99% -
Total Cost 82,510 85,662 83,127 86,800 83,144 78,794 76,682 5.00%
-
Net Worth 328,558 340,058 330,352 412,851 329,860 315,400 283,730 10.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 13,576 13,610 - - 10,133 -
Div Payout % - - 113.64% 101.35% - - 86.71% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 328,558 340,058 330,352 412,851 329,860 315,400 283,730 10.26%
NOSH 450,080 453,410 452,537 453,682 362,484 362,529 337,774 21.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.50% 12.46% 12.47% 13.79% 12.75% 13.64% 13.24% -
ROE 3.42% 3.44% 3.62% 3.25% 3.45% 3.86% 4.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.95 21.58 20.99 22.19 26.29 25.17 26.17 -13.77%
EPS 2.50 2.58 2.64 2.96 3.14 3.36 3.46 -19.46%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 0.73 0.75 0.73 0.91 0.91 0.87 0.84 -8.92%
Adjusted Per Share Value based on latest NOSH - 453,682
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.36 21.12 20.50 21.74 20.57 19.70 19.08 4.41%
EPS 2.43 2.53 2.58 2.90 2.46 2.63 2.52 -2.39%
DPS 0.00 0.00 2.93 2.94 0.00 0.00 2.19 -
NAPS 0.7093 0.7341 0.7131 0.8912 0.7121 0.6809 0.6125 10.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.78 2.20 1.98 2.60 2.70 2.75 2.46 -
P/RPS 8.50 10.19 9.44 11.72 10.27 10.93 9.40 -6.48%
P/EPS 71.20 85.27 75.00 87.84 85.99 81.85 71.10 0.09%
EY 1.40 1.17 1.33 1.14 1.16 1.22 1.41 -0.47%
DY 0.00 0.00 1.52 1.15 0.00 0.00 1.22 -
P/NAPS 2.44 2.93 2.71 2.86 2.97 3.16 2.93 -11.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.65 2.04 2.10 1.92 2.46 2.36 3.12 -
P/RPS 7.88 9.45 10.01 8.65 9.36 9.38 11.92 -24.09%
P/EPS 66.00 79.07 79.55 64.86 78.34 70.24 90.17 -18.76%
EY 1.52 1.26 1.26 1.54 1.28 1.42 1.11 23.29%
DY 0.00 0.00 1.43 1.56 0.00 0.00 0.96 -
P/NAPS 2.26 2.72 2.88 2.11 2.70 2.71 3.71 -28.11%

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