[OLYMPIA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 109.75%
YoY- -85.51%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 184,915 188,444 125,516 132,705 137,220 140,822 144,573 17.81%
PBT 42,494 36,981 10,497 9,358 -22,488 -18,128 29,377 27.87%
Tax -10,121 -10,375 -5,644 -7,010 -6,137 -5,318 -9,018 7.98%
NP 32,373 26,606 4,853 2,348 -28,625 -23,446 20,359 36.19%
-
NP to SH 32,959 27,266 5,383 2,805 -28,771 -23,322 20,678 36.41%
-
Tax Rate 23.82% 28.05% 53.77% 74.91% - - 30.70% -
Total Cost 152,542 161,838 120,663 130,357 165,845 164,268 124,214 14.66%
-
Net Worth 399,138 399,138 378,669 388,904 358,201 360,440 409,959 -1.76%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 399,138 399,138 378,669 388,904 358,201 360,440 409,959 -1.76%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.51% 14.12% 3.87% 1.77% -20.86% -16.65% 14.08% -
ROE 8.26% 6.83% 1.42% 0.72% -8.03% -6.47% 5.04% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.07 18.41 12.26 12.97 13.41 14.07 13.05 24.20%
EPS 3.22 2.66 0.53 0.27 -2.81 -2.33 1.87 43.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.37 0.38 0.35 0.36 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.22 17.55 11.69 12.36 12.78 13.11 13.46 17.83%
EPS 3.07 2.54 0.50 0.26 -2.68 -2.17 1.93 36.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3716 0.3526 0.3621 0.3335 0.3356 0.3817 -1.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.135 0.135 0.145 0.075 0.09 0.095 0.105 -
P/RPS 0.75 0.73 1.18 0.58 0.67 0.68 0.80 -4.20%
P/EPS 4.19 5.07 27.57 27.36 -3.20 -4.08 5.63 -17.86%
EY 23.86 19.73 3.63 3.65 -31.24 -24.52 17.77 21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.20 0.26 0.26 0.28 16.02%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 23/05/17 28/02/17 29/11/16 30/08/16 27/05/16 -
Price 0.125 0.125 0.15 0.095 0.075 0.09 0.10 -
P/RPS 0.69 0.68 1.22 0.73 0.56 0.64 0.77 -7.04%
P/EPS 3.88 4.69 28.52 34.66 -2.67 -3.86 5.36 -19.36%
EY 25.76 21.31 3.51 2.89 -37.48 -25.88 18.66 23.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.41 0.25 0.21 0.25 0.27 11.98%

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