[OLDTOWN] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 5.4%
YoY- 115.58%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 350,555 344,627 333,119 325,603 315,555 296,853 219,981 36.47%
PBT 59,461 60,181 59,945 61,660 59,167 57,869 42,300 25.51%
Tax -14,406 -15,235 -15,240 -14,933 -14,828 -13,063 -8,951 37.37%
NP 45,055 44,946 44,705 46,727 44,339 44,806 33,349 22.23%
-
NP to SH 44,769 44,911 44,656 46,669 44,278 44,742 33,310 21.80%
-
Tax Rate 24.23% 25.32% 25.42% 24.22% 25.06% 22.57% 21.16% -
Total Cost 305,500 299,681 288,414 278,876 271,216 252,047 186,632 38.93%
-
Net Worth 315,400 283,730 268,580 237,578 227,958 227,979 131,571 79.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 29,931 29,931 19,798 27,772 12,963 17,164 - -
Div Payout % 66.86% 66.65% 44.34% 59.51% 29.28% 38.36% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 315,400 283,730 268,580 237,578 227,958 227,979 131,571 79.21%
NOSH 362,529 337,774 331,580 329,970 330,375 330,404 199,350 49.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.85% 13.04% 13.42% 14.35% 14.05% 15.09% 15.16% -
ROE 14.19% 15.83% 16.63% 19.64% 19.42% 19.63% 25.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 96.70 102.03 100.46 98.68 95.51 89.85 110.35 -8.43%
EPS 12.35 13.30 13.47 14.14 13.40 13.54 16.71 -18.27%
DPS 8.26 8.86 6.00 8.42 3.92 5.19 0.00 -
NAPS 0.87 0.84 0.81 0.72 0.69 0.69 0.66 20.24%
Adjusted Per Share Value based on latest NOSH - 329,970
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.67 74.40 71.91 70.29 68.12 64.08 47.49 36.45%
EPS 9.66 9.69 9.64 10.07 9.56 9.66 7.19 21.78%
DPS 6.46 6.46 4.27 6.00 2.80 3.71 0.00 -
NAPS 0.6809 0.6125 0.5798 0.5129 0.4921 0.4921 0.284 79.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.75 2.46 2.26 1.92 1.67 1.27 1.20 -
P/RPS 2.84 2.41 2.25 1.95 1.75 1.41 1.09 89.45%
P/EPS 22.27 18.50 16.78 13.58 12.46 9.38 7.18 112.82%
EY 4.49 5.40 5.96 7.37 8.03 10.66 13.92 -52.99%
DY 3.00 3.60 2.65 4.38 2.35 4.09 0.00 -
P/NAPS 3.16 2.93 2.79 2.67 2.42 1.84 1.82 44.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 25/05/12 - -
Price 2.36 3.12 2.14 1.91 2.15 1.44 0.00 -
P/RPS 2.44 3.06 2.13 1.94 2.25 1.60 0.00 -
P/EPS 19.11 23.47 15.89 13.50 16.04 10.63 0.00 -
EY 5.23 4.26 6.29 7.40 6.23 9.40 0.00 -
DY 3.50 2.84 2.80 4.41 1.83 3.61 0.00 -
P/NAPS 2.71 3.71 2.64 2.65 3.12 2.09 0.00 -

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