[OLDTOWN] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 21.12%
YoY- 2.23%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 100,689 95,299 91,239 88,380 87,921 83,015 85,311 11.64%
PBT 18,241 15,415 15,672 15,805 13,014 14,970 16,392 7.36%
Tax -4,352 -3,260 -3,227 -4,107 -3,356 -3,716 -4,056 4.79%
NP 13,889 12,155 12,445 11,698 9,658 11,254 12,336 8.20%
-
NP to SH 13,429 11,382 12,181 11,687 9,649 11,252 12,323 5.88%
-
Tax Rate 23.86% 21.15% 20.59% 25.99% 25.79% 24.82% 24.74% -
Total Cost 86,800 83,144 78,794 76,682 78,263 71,761 72,975 12.22%
-
Net Worth 412,851 329,860 315,400 283,730 268,580 237,578 227,958 48.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,610 - - 10,133 - 19,798 - -
Div Payout % 101.35% - - 86.71% - 175.95% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 412,851 329,860 315,400 283,730 268,580 237,578 227,958 48.41%
NOSH 453,682 362,484 362,529 337,774 331,580 329,970 330,375 23.47%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.79% 12.75% 13.64% 13.24% 10.98% 13.56% 14.46% -
ROE 3.25% 3.45% 3.86% 4.12% 3.59% 4.74% 5.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.19 26.29 25.17 26.17 26.52 25.16 25.82 -9.58%
EPS 2.96 3.14 3.36 3.46 2.91 3.41 3.73 -14.24%
DPS 3.00 0.00 0.00 3.00 0.00 6.00 0.00 -
NAPS 0.91 0.91 0.87 0.84 0.81 0.72 0.69 20.20%
Adjusted Per Share Value based on latest NOSH - 337,774
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.74 20.57 19.70 19.08 18.98 17.92 18.42 11.64%
EPS 2.90 2.46 2.63 2.52 2.08 2.43 2.66 5.91%
DPS 2.94 0.00 0.00 2.19 0.00 4.27 0.00 -
NAPS 0.8912 0.7121 0.6809 0.6125 0.5798 0.5129 0.4921 48.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.60 2.70 2.75 2.46 2.26 1.92 1.67 -
P/RPS 11.72 10.27 10.93 9.40 8.52 7.63 6.47 48.43%
P/EPS 87.84 85.99 81.85 71.10 77.66 56.30 44.77 56.53%
EY 1.14 1.16 1.22 1.41 1.29 1.78 2.23 -35.98%
DY 1.15 0.00 0.00 1.22 0.00 3.13 0.00 -
P/NAPS 2.86 2.97 3.16 2.93 2.79 2.67 2.42 11.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 -
Price 1.92 2.46 2.36 3.12 2.14 1.91 2.15 -
P/RPS 8.65 9.36 9.38 11.92 8.07 7.59 8.33 2.53%
P/EPS 64.86 78.34 70.24 90.17 73.54 56.01 57.64 8.16%
EY 1.54 1.28 1.42 1.11 1.36 1.79 1.73 -7.44%
DY 1.56 0.00 0.00 0.96 0.00 3.14 0.00 -
P/NAPS 2.11 2.70 2.71 3.71 2.64 2.65 3.12 -22.89%

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