[OGAWA] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 52.94%
YoY- 166.7%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 167,750 164,062 158,980 155,952 150,245 142,113 136,316 14.85%
PBT 7,687 9,538 7,898 8,376 6,915 5,303 -6,160 -
Tax -584 -72 174 -85 -1,494 -1,917 -1,725 -51.45%
NP 7,103 9,466 8,072 8,291 5,421 3,386 -7,885 -
-
NP to SH 7,103 9,466 8,072 8,291 5,421 3,386 -7,885 -
-
Tax Rate 7.60% 0.75% -2.20% 1.01% 21.61% 36.15% - -
Total Cost 160,647 154,596 150,908 147,661 144,824 138,727 144,201 7.47%
-
Net Worth 62,014 62,187 65,045 64,842 58,902 58,239 56,399 6.53%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 3,602 3,602 3,602 3,602 - - - -
Div Payout % 50.72% 38.06% 44.63% 43.45% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 62,014 62,187 65,045 64,842 58,902 58,239 56,399 6.53%
NOSH 119,259 119,591 122,727 120,078 120,209 121,333 119,999 -0.41%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.23% 5.77% 5.08% 5.32% 3.61% 2.38% -5.78% -
ROE 11.45% 15.22% 12.41% 12.79% 9.20% 5.81% -13.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 140.66 137.18 129.54 129.88 124.99 117.13 113.60 15.32%
EPS 5.96 7.92 6.58 6.90 4.51 2.79 -6.57 -
DPS 3.02 3.01 2.94 3.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.53 0.54 0.49 0.48 0.47 6.97%
Adjusted Per Share Value based on latest NOSH - 120,078
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 131.26 128.38 124.40 122.03 117.57 111.20 106.67 14.84%
EPS 5.56 7.41 6.32 6.49 4.24 2.65 -6.17 -
DPS 2.82 2.82 2.82 2.82 0.00 0.00 0.00 -
NAPS 0.4853 0.4866 0.509 0.5074 0.4609 0.4557 0.4413 6.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.365 0.36 0.42 0.34 0.35 0.34 0.38 -
P/RPS 0.26 0.26 0.32 0.26 0.28 0.29 0.33 -14.70%
P/EPS 6.13 4.55 6.39 4.92 7.76 12.18 -5.78 -
EY 16.32 21.99 15.66 20.31 12.88 8.21 -17.29 -
DY 8.28 8.37 6.99 8.82 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.79 0.63 0.71 0.71 0.81 -9.27%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 08/06/11 25/02/11 25/11/10 20/08/10 13/05/10 25/02/10 24/11/09 -
Price 0.33 0.37 0.44 0.44 0.36 0.36 0.32 -
P/RPS 0.23 0.27 0.34 0.34 0.29 0.31 0.28 -12.30%
P/EPS 5.54 4.67 6.69 6.37 7.98 12.90 -4.87 -
EY 18.05 21.39 14.95 15.69 12.53 7.75 -20.53 -
DY 9.15 8.14 6.67 6.82 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.83 0.81 0.73 0.75 0.68 -4.96%

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