[OCB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[OCB] OCB BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 23.12%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 384,305 367,701 354,829 333,413 321,156 326,228 331,564 10.35%
PBT 22,726 20,435 20,144 14,790 13,730 14,086 10,959 62.69%
Tax -12,366 -10,402 -9,777 -7,344 -7,682 -8,151 -5,754 66.61%
NP 10,360 10,033 10,367 7,446 6,048 5,935 5,205 58.29%
-
NP to SH 10,360 10,033 10,367 7,446 6,048 5,935 5,205 58.29%
-
Tax Rate 54.41% 50.90% 48.54% 49.66% 55.95% 57.87% 52.50% -
Total Cost 373,945 357,668 344,462 325,967 315,108 320,293 326,359 9.50%
-
Net Worth 91,441 95,219 93,910 90,555 123,375 122,740 119,796 -16.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 1,698 1,698 1,698 1,698 - -
Div Payout % - - 16.39% 22.82% 28.09% 28.62% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 91,441 95,219 93,910 90,555 123,375 122,740 119,796 -16.49%
NOSH 42,531 42,514 42,493 42,514 42,543 42,470 42,181 0.55%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.70% 2.73% 2.92% 2.23% 1.88% 1.82% 1.57% -
ROE 11.33% 10.54% 11.04% 8.22% 4.90% 4.84% 4.34% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 903.59 864.88 835.02 784.24 754.89 768.13 786.04 9.74%
EPS 24.36 23.60 24.40 17.51 14.22 13.97 12.34 57.43%
DPS 0.00 0.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 2.15 2.2397 2.21 2.13 2.90 2.89 2.84 -16.94%
Adjusted Per Share Value based on latest NOSH - 42,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 373.66 357.51 345.00 324.17 312.26 317.19 322.38 10.35%
EPS 10.07 9.75 10.08 7.24 5.88 5.77 5.06 58.28%
DPS 0.00 0.00 1.65 1.65 1.65 1.65 0.00 -
NAPS 0.8891 0.9258 0.9131 0.8805 1.1996 1.1934 1.1648 -16.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.59 1.71 1.57 1.86 2.13 1.96 1.63 -
P/RPS 0.18 0.20 0.19 0.24 0.28 0.26 0.21 -9.77%
P/EPS 6.53 7.25 6.44 10.62 14.98 14.03 13.21 -37.50%
EY 15.32 13.80 15.54 9.42 6.67 7.13 7.57 60.06%
DY 0.00 0.00 2.55 2.15 1.88 2.04 0.00 -
P/NAPS 0.74 0.76 0.71 0.87 0.73 0.68 0.57 19.02%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 08/01/03 30/08/02 31/05/02 22/02/02 29/11/01 -
Price 1.60 1.66 1.70 1.87 1.90 1.89 1.92 -
P/RPS 0.18 0.19 0.20 0.24 0.25 0.25 0.24 -17.46%
P/EPS 6.57 7.03 6.97 10.68 13.37 13.52 15.56 -43.74%
EY 15.22 14.22 14.35 9.37 7.48 7.39 6.43 77.70%
DY 0.00 0.00 2.35 2.14 2.11 2.12 0.00 -
P/NAPS 0.74 0.74 0.77 0.88 0.66 0.65 0.68 5.80%

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