[OLYMPIA] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 280.1%
YoY- -51.61%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 130,101 129,571 130,780 126,112 119,366 180,619 181,081 -19.83%
PBT 15,004 12,387 17,262 19,769 6,955 27,537 21,414 -21.16%
Tax -9,471 -7,530 -6,693 -2,888 -2,273 -7,648 -8,288 9.32%
NP 5,533 4,857 10,569 16,881 4,682 19,889 13,126 -43.86%
-
NP to SH 4,987 4,405 10,145 15,949 4,196 19,329 12,620 -46.24%
-
Tax Rate 63.12% 60.79% 38.77% 14.61% 32.68% 27.77% 38.70% -
Total Cost 124,568 124,714 120,211 109,231 114,684 160,730 167,955 -18.10%
-
Net Worth 409,372 409,372 399,138 409,372 399,138 399,138 399,138 1.70%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 409,372 409,372 399,138 409,372 399,138 399,138 399,138 1.70%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.25% 3.75% 8.08% 13.39% 3.92% 11.01% 7.25% -
ROE 1.22% 1.08% 2.54% 3.90% 1.05% 4.84% 3.16% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.71 12.66 12.78 12.32 11.66 17.65 17.69 -19.82%
EPS 0.49 0.43 0.99 1.56 0.41 1.89 1.23 -45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.40 0.39 0.39 0.39 1.70%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.11 12.06 12.18 11.74 11.11 16.82 16.86 -19.84%
EPS 0.46 0.41 0.94 1.49 0.39 1.80 1.18 -46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3812 0.3812 0.3716 0.3812 0.3716 0.3716 0.3716 1.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.125 0.11 0.095 0.11 0.11 0.11 0.12 -
P/RPS 0.98 0.87 0.74 0.89 0.94 0.62 0.68 27.67%
P/EPS 25.65 25.56 9.58 7.06 26.83 5.82 9.73 91.17%
EY 3.90 3.91 10.43 14.17 3.73 17.17 10.28 -47.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.24 0.28 0.28 0.28 0.31 0.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 29/05/19 28/02/19 27/11/18 27/08/18 30/05/18 28/02/18 -
Price 0.11 0.12 0.11 0.10 0.125 0.11 0.12 -
P/RPS 0.87 0.95 0.86 0.81 1.07 0.62 0.68 17.90%
P/EPS 22.57 27.88 11.10 6.42 30.49 5.82 9.73 75.50%
EY 4.43 3.59 9.01 15.58 3.28 17.17 10.28 -43.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.28 0.25 0.32 0.28 0.31 -6.57%

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