[OLDTOWN] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 0.57%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 375,607 362,839 350,555 344,627 333,119 325,603 315,555 12.27%
PBT 65,133 59,906 59,461 60,181 59,945 61,660 59,167 6.59%
Tax -14,946 -13,950 -14,406 -15,235 -15,240 -14,933 -14,828 0.52%
NP 50,187 45,956 45,055 44,946 44,705 46,727 44,339 8.58%
-
NP to SH 48,679 44,899 44,769 44,911 44,656 46,669 44,278 6.50%
-
Tax Rate 22.95% 23.29% 24.23% 25.32% 25.42% 24.22% 25.06% -
Total Cost 325,420 316,883 305,500 299,681 288,414 278,876 271,216 12.87%
-
Net Worth 412,851 329,860 315,400 283,730 268,580 237,578 227,958 48.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,743 10,133 29,931 29,931 19,798 27,772 12,963 49.53%
Div Payout % 48.78% 22.57% 66.86% 66.65% 44.34% 59.51% 29.28% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 412,851 329,860 315,400 283,730 268,580 237,578 227,958 48.41%
NOSH 453,682 362,484 362,529 337,774 331,580 329,970 330,375 23.47%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.36% 12.67% 12.85% 13.04% 13.42% 14.35% 14.05% -
ROE 11.79% 13.61% 14.19% 15.83% 16.63% 19.64% 19.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.79 100.10 96.70 102.03 100.46 98.68 95.51 -9.06%
EPS 10.73 12.39 12.35 13.30 13.47 14.14 13.40 -13.73%
DPS 5.23 2.80 8.26 8.86 6.00 8.42 3.92 21.12%
NAPS 0.91 0.91 0.87 0.84 0.81 0.72 0.69 20.20%
Adjusted Per Share Value based on latest NOSH - 337,774
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.08 78.33 75.67 74.40 71.91 70.29 68.12 12.27%
EPS 10.51 9.69 9.66 9.69 9.64 10.07 9.56 6.50%
DPS 5.13 2.19 6.46 6.46 4.27 6.00 2.80 49.56%
NAPS 0.8912 0.7121 0.6809 0.6125 0.5798 0.5129 0.4921 48.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.60 2.70 2.75 2.46 2.26 1.92 1.67 -
P/RPS 3.14 2.70 2.84 2.41 2.25 1.95 1.75 47.50%
P/EPS 24.23 21.80 22.27 18.50 16.78 13.58 12.46 55.60%
EY 4.13 4.59 4.49 5.40 5.96 7.37 8.03 -35.72%
DY 2.01 1.04 3.00 3.60 2.65 4.38 2.35 -9.86%
P/NAPS 2.86 2.97 3.16 2.93 2.79 2.67 2.42 11.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 -
Price 1.92 2.46 2.36 3.12 2.14 1.91 2.15 -
P/RPS 2.32 2.46 2.44 3.06 2.13 1.94 2.25 2.05%
P/EPS 17.89 19.86 19.11 23.47 15.89 13.50 16.04 7.52%
EY 5.59 5.04 5.23 4.26 6.29 7.40 6.23 -6.95%
DY 2.73 1.14 3.50 2.84 2.80 4.41 1.83 30.46%
P/NAPS 2.11 2.70 2.71 3.71 2.64 2.65 3.12 -22.89%

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