[OCB] QoQ TTM Result on 30-Sep-2001 [#4]

Stock
[OCB] OCB BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- -21.87%
YoY- -16.91%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 333,413 321,156 326,228 331,564 351,591 366,532 384,591 -9.10%
PBT 14,790 13,730 14,086 10,959 17,021 16,835 16,836 -8.29%
Tax -7,344 -7,682 -8,151 -5,754 -10,359 -10,734 -10,520 -21.35%
NP 7,446 6,048 5,935 5,205 6,662 6,101 6,316 11.63%
-
NP to SH 7,446 6,048 5,935 5,205 6,662 6,101 6,316 11.63%
-
Tax Rate 49.66% 55.95% 57.87% 52.50% 60.86% 63.76% 62.49% -
Total Cost 325,967 315,108 320,293 326,359 344,929 360,431 378,275 -9.47%
-
Net Worth 90,555 123,375 122,740 119,796 85,008 117,759 115,998 -15.25%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,698 1,698 1,698 - - 1,701 1,701 -0.11%
Div Payout % 22.82% 28.09% 28.62% - - 27.89% 26.94% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 90,555 123,375 122,740 119,796 85,008 117,759 115,998 -15.25%
NOSH 42,514 42,543 42,470 42,181 42,504 42,480 42,490 0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.23% 1.88% 1.82% 1.57% 1.89% 1.66% 1.64% -
ROE 8.22% 4.90% 4.84% 4.34% 7.84% 5.18% 5.44% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 784.24 754.89 768.13 786.04 827.19 862.83 905.13 -9.13%
EPS 17.51 14.22 13.97 12.34 15.67 14.36 14.86 11.59%
DPS 4.00 4.00 4.00 0.00 0.00 4.00 4.00 0.00%
NAPS 2.13 2.90 2.89 2.84 2.00 2.7721 2.73 -15.28%
Adjusted Per Share Value based on latest NOSH - 42,181
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 324.17 312.26 317.19 322.38 341.85 356.38 373.93 -9.10%
EPS 7.24 5.88 5.77 5.06 6.48 5.93 6.14 11.64%
DPS 1.65 1.65 1.65 0.00 0.00 1.65 1.65 0.00%
NAPS 0.8805 1.1996 1.1934 1.1648 0.8265 1.145 1.1278 -15.25%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.86 2.13 1.96 1.63 1.70 1.74 2.42 -
P/RPS 0.24 0.28 0.26 0.21 0.21 0.20 0.27 -7.57%
P/EPS 10.62 14.98 14.03 13.21 10.85 12.12 16.28 -24.84%
EY 9.42 6.67 7.13 7.57 9.22 8.25 6.14 33.12%
DY 2.15 1.88 2.04 0.00 0.00 2.30 1.65 19.35%
P/NAPS 0.87 0.73 0.68 0.57 0.85 0.63 0.89 -1.50%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 22/02/02 29/11/01 30/08/01 25/06/01 27/02/01 -
Price 1.87 1.90 1.89 1.92 1.93 1.75 2.18 -
P/RPS 0.24 0.25 0.25 0.24 0.23 0.20 0.24 0.00%
P/EPS 10.68 13.37 13.52 15.56 12.31 12.18 14.67 -19.11%
EY 9.37 7.48 7.39 6.43 8.12 8.21 6.82 23.65%
DY 2.14 2.11 2.12 0.00 0.00 2.29 1.83 11.02%
P/NAPS 0.88 0.66 0.65 0.68 0.97 0.63 0.80 6.57%

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