[OLDTOWN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 34.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 333,119 325,603 315,555 296,853 219,981 139,576 66,609 191.02%
PBT 59,945 61,660 59,167 57,869 42,300 27,571 15,094 149.73%
Tax -15,240 -14,933 -14,828 -13,063 -8,951 -5,902 -2,291 251.67%
NP 44,705 46,727 44,339 44,806 33,349 21,669 12,803 129.28%
-
NP to SH 44,656 46,669 44,278 44,742 33,310 21,648 12,787 129.31%
-
Tax Rate 25.42% 24.22% 25.06% 22.57% 21.16% 21.41% 15.18% -
Total Cost 288,414 278,876 271,216 252,047 186,632 117,907 53,806 204.72%
-
Net Worth 268,580 237,578 227,958 227,979 131,571 129,721 129,382 62.36%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 19,798 27,772 12,963 17,164 - - - -
Div Payout % 44.34% 59.51% 29.28% 38.36% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 268,580 237,578 227,958 227,979 131,571 129,721 129,382 62.36%
NOSH 331,580 329,970 330,375 330,404 199,350 199,572 168,028 57.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.42% 14.35% 14.05% 15.09% 15.16% 15.52% 19.22% -
ROE 16.63% 19.64% 19.42% 19.63% 25.32% 16.69% 9.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.46 98.68 95.51 89.85 110.35 69.94 39.64 85.35%
EPS 13.47 14.14 13.40 13.54 16.71 10.85 7.61 46.07%
DPS 6.00 8.42 3.92 5.19 0.00 0.00 0.00 -
NAPS 0.81 0.72 0.69 0.69 0.66 0.65 0.77 3.41%
Adjusted Per Share Value based on latest NOSH - 330,404
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 71.91 70.29 68.12 64.08 47.49 30.13 14.38 191.00%
EPS 9.64 10.07 9.56 9.66 7.19 4.67 2.76 129.33%
DPS 4.27 6.00 2.80 3.71 0.00 0.00 0.00 -
NAPS 0.5798 0.5129 0.4921 0.4921 0.284 0.28 0.2793 62.37%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 2.26 1.92 1.67 1.27 1.20 0.92 0.00 -
P/RPS 2.25 1.95 1.75 1.41 1.09 1.32 0.00 -
P/EPS 16.78 13.58 12.46 9.38 7.18 8.48 0.00 -
EY 5.96 7.37 8.03 10.66 13.92 11.79 0.00 -
DY 2.65 4.38 2.35 4.09 0.00 0.00 0.00 -
P/NAPS 2.79 2.67 2.42 1.84 1.82 1.42 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 27/08/12 25/05/12 - - - -
Price 2.14 1.91 2.15 1.44 0.00 0.00 0.00 -
P/RPS 2.13 1.94 2.25 1.60 0.00 0.00 0.00 -
P/EPS 15.89 13.50 16.04 10.63 0.00 0.00 0.00 -
EY 6.29 7.40 6.23 9.40 0.00 0.00 0.00 -
DY 2.80 4.41 1.83 3.61 0.00 0.00 0.00 -
P/NAPS 2.64 2.65 3.12 2.09 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