[OLDTOWN] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 53.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 325,603 315,555 296,853 219,981 139,576 66,609 0 -
PBT 61,660 59,167 57,869 42,300 27,571 15,094 0 -
Tax -14,933 -14,828 -13,063 -8,951 -5,902 -2,291 0 -
NP 46,727 44,339 44,806 33,349 21,669 12,803 0 -
-
NP to SH 46,669 44,278 44,742 33,310 21,648 12,787 0 -
-
Tax Rate 24.22% 25.06% 22.57% 21.16% 21.41% 15.18% - -
Total Cost 278,876 271,216 252,047 186,632 117,907 53,806 0 -
-
Net Worth 237,578 227,958 227,979 131,571 129,721 129,382 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 27,772 12,963 17,164 - - - - -
Div Payout % 59.51% 29.28% 38.36% - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 237,578 227,958 227,979 131,571 129,721 129,382 0 -
NOSH 329,970 330,375 330,404 199,350 199,572 168,028 0 -
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.35% 14.05% 15.09% 15.16% 15.52% 19.22% 0.00% -
ROE 19.64% 19.42% 19.63% 25.32% 16.69% 9.88% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 98.68 95.51 89.85 110.35 69.94 39.64 0.00 -
EPS 14.14 13.40 13.54 16.71 10.85 7.61 0.00 -
DPS 8.42 3.92 5.19 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.69 0.66 0.65 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 199,350
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.29 68.12 64.08 47.49 30.13 14.38 0.00 -
EPS 10.07 9.56 9.66 7.19 4.67 2.76 0.00 -
DPS 6.00 2.80 3.71 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.4921 0.4921 0.284 0.28 0.2793 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.92 1.67 1.27 1.20 0.92 0.00 0.00 -
P/RPS 1.95 1.75 1.41 1.09 1.32 0.00 0.00 -
P/EPS 13.58 12.46 9.38 7.18 8.48 0.00 0.00 -
EY 7.37 8.03 10.66 13.92 11.79 0.00 0.00 -
DY 4.38 2.35 4.09 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.42 1.84 1.82 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 25/05/12 - - - - -
Price 1.91 2.15 1.44 0.00 0.00 0.00 0.00 -
P/RPS 1.94 2.25 1.60 0.00 0.00 0.00 0.00 -
P/EPS 13.50 16.04 10.63 0.00 0.00 0.00 0.00 -
EY 7.40 6.23 9.40 0.00 0.00 0.00 0.00 -
DY 4.41 1.83 3.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.12 2.09 0.00 0.00 0.00 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