[OCB] QoQ TTM Result on 30-Jun-2000 [#3]

Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
30-Jun-2000 [#3]
Profit Trend
QoQ- 19.79%
YoY--%
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 366,532 384,591 380,673 352,341 257,459 157,601 74,458 -1.60%
PBT 16,835 16,836 17,272 22,286 17,466 13,610 11,728 -0.36%
Tax -10,734 -10,520 -11,008 -11,831 -8,738 -6,707 -5,848 -0.61%
NP 6,101 6,316 6,264 10,455 8,728 6,903 5,880 -0.03%
-
NP to SH 6,101 6,316 6,264 10,455 8,728 6,903 5,880 -0.03%
-
Tax Rate 63.76% 62.49% 63.73% 53.09% 50.03% 49.28% 49.86% -
Total Cost 360,431 378,275 374,409 341,886 248,731 150,698 68,578 -1.66%
-
Net Worth 117,759 115,998 115,166 138,415 115,140 134,560 134,089 0.13%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div 1,701 1,701 1,701 - 1,704 1,704 1,704 0.00%
Div Payout % 27.89% 26.94% 27.17% - 19.53% 24.69% 28.99% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 117,759 115,998 115,166 138,415 115,140 134,560 134,089 0.13%
NOSH 42,480 42,490 42,544 42,536 42,540 42,448 42,608 0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 1.66% 1.64% 1.65% 2.97% 3.39% 4.38% 7.90% -
ROE 5.18% 5.44% 5.44% 7.55% 7.58% 5.13% 4.39% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 862.83 905.13 894.77 828.32 605.21 371.28 174.75 -1.60%
EPS 14.36 14.86 14.72 24.58 20.52 16.26 13.80 -0.04%
DPS 4.00 4.00 4.00 0.00 4.01 4.02 4.00 0.00%
NAPS 2.7721 2.73 2.707 3.254 2.7066 3.17 3.147 0.12%
Adjusted Per Share Value based on latest NOSH - 42,536
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 356.38 373.93 370.12 342.58 250.32 153.23 72.39 -1.60%
EPS 5.93 6.14 6.09 10.17 8.49 6.71 5.72 -0.03%
DPS 1.65 1.65 1.65 0.00 1.66 1.66 1.66 0.00%
NAPS 1.145 1.1278 1.1198 1.3458 1.1195 1.3083 1.3037 0.13%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.74 2.42 2.62 3.54 6.35 0.00 0.00 -
P/RPS 0.20 0.27 0.29 0.43 1.05 0.00 0.00 -100.00%
P/EPS 12.12 16.28 17.79 14.40 30.95 0.00 0.00 -100.00%
EY 8.25 6.14 5.62 6.94 3.23 0.00 0.00 -100.00%
DY 2.30 1.65 1.53 0.00 0.63 0.00 0.00 -100.00%
P/NAPS 0.63 0.89 0.97 1.09 2.35 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 25/06/01 27/02/01 30/11/00 28/08/00 - - - -
Price 1.75 2.18 2.58 3.48 0.00 0.00 0.00 -
P/RPS 0.20 0.24 0.29 0.42 0.00 0.00 0.00 -100.00%
P/EPS 12.18 14.67 17.52 14.16 0.00 0.00 0.00 -100.00%
EY 8.21 6.82 5.71 7.06 0.00 0.00 0.00 -100.00%
DY 2.29 1.83 1.55 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.63 0.80 0.95 1.07 0.00 0.00 0.00 -100.00%

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