[OLDTOWN] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -17.1%
YoY- -22.96%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 99,546 102,885 104,523 102,207 92,617 94,059 97,172 1.61%
PBT 16,253 19,791 20,649 17,350 16,626 13,596 14,398 8.39%
Tax -3,789 -6,084 -2,630 -6,244 -3,208 -3,867 -4,132 -5.59%
NP 12,464 13,707 18,019 11,106 13,418 9,729 10,266 13.76%
-
NP to SH 12,626 13,882 18,358 11,070 13,354 9,487 10,174 15.43%
-
Tax Rate 23.31% 30.74% 12.74% 35.99% 19.30% 28.44% 28.70% -
Total Cost 87,082 89,178 86,504 91,101 79,199 84,330 86,906 0.13%
-
Net Worth 365,690 379,833 360,845 361,282 355,160 344,179 336,145 5.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 13,544 - 27,063 13,548 - - 13,445 0.48%
Div Payout % 107.27% - 147.42% 122.39% - - 132.16% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 365,690 379,833 360,845 361,282 355,160 344,179 336,145 5.76%
NOSH 463,239 463,239 463,239 463,239 463,239 441,255 448,193 2.21%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.52% 13.32% 17.24% 10.87% 14.49% 10.34% 10.56% -
ROE 3.45% 3.65% 5.09% 3.06% 3.76% 2.76% 3.03% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.05 22.75 23.17 22.63 20.08 21.32 21.68 1.13%
EPS 2.80 3.07 4.07 2.45 2.96 2.15 2.27 14.97%
DPS 3.00 0.00 6.00 3.00 0.00 0.00 3.00 0.00%
NAPS 0.81 0.84 0.80 0.80 0.77 0.78 0.75 5.24%
Adjusted Per Share Value based on latest NOSH - 463,239
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.49 22.21 22.56 22.06 19.99 20.30 20.98 1.60%
EPS 2.73 3.00 3.96 2.39 2.88 2.05 2.20 15.43%
DPS 2.92 0.00 5.84 2.92 0.00 0.00 2.90 0.45%
NAPS 0.7894 0.82 0.779 0.7799 0.7667 0.743 0.7256 5.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.99 1.92 1.48 1.59 1.27 1.60 1.72 -
P/RPS 9.03 8.44 6.39 7.03 6.32 7.51 7.93 9.02%
P/EPS 71.16 62.54 36.36 64.86 43.87 74.42 75.77 -4.08%
EY 1.41 1.60 2.75 1.54 2.28 1.34 1.32 4.48%
DY 1.51 0.00 4.05 1.89 0.00 0.00 1.74 -8.99%
P/NAPS 2.46 2.29 1.85 1.99 1.65 2.05 2.29 4.87%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 20/05/15 -
Price 2.02 1.78 1.44 1.54 1.36 1.37 1.64 -
P/RPS 9.16 7.82 6.21 6.80 6.77 6.43 7.56 13.61%
P/EPS 72.23 57.98 35.38 62.82 46.97 63.72 72.25 -0.01%
EY 1.38 1.72 2.83 1.59 2.13 1.57 1.38 0.00%
DY 1.49 0.00 4.17 1.95 0.00 0.00 1.83 -12.77%
P/NAPS 2.49 2.12 1.80 1.93 1.77 1.76 2.19 8.91%

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