[OCB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[OCB] OCB BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.9%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 367,701 354,829 333,413 321,156 326,228 331,564 351,591 3.02%
PBT 20,435 20,144 14,790 13,730 14,086 10,959 17,021 12.92%
Tax -10,402 -9,777 -7,344 -7,682 -8,151 -5,754 -10,359 0.27%
NP 10,033 10,367 7,446 6,048 5,935 5,205 6,662 31.28%
-
NP to SH 10,033 10,367 7,446 6,048 5,935 5,205 6,662 31.28%
-
Tax Rate 50.90% 48.54% 49.66% 55.95% 57.87% 52.50% 60.86% -
Total Cost 357,668 344,462 325,967 315,108 320,293 326,359 344,929 2.44%
-
Net Worth 95,219 93,910 90,555 123,375 122,740 119,796 85,008 7.83%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 1,698 1,698 1,698 1,698 - - -
Div Payout % - 16.39% 22.82% 28.09% 28.62% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 95,219 93,910 90,555 123,375 122,740 119,796 85,008 7.83%
NOSH 42,514 42,493 42,514 42,543 42,470 42,181 42,504 0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.73% 2.92% 2.23% 1.88% 1.82% 1.57% 1.89% -
ROE 10.54% 11.04% 8.22% 4.90% 4.84% 4.34% 7.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 864.88 835.02 784.24 754.89 768.13 786.04 827.19 3.00%
EPS 23.60 24.40 17.51 14.22 13.97 12.34 15.67 31.29%
DPS 0.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.2397 2.21 2.13 2.90 2.89 2.84 2.00 7.81%
Adjusted Per Share Value based on latest NOSH - 42,543
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 357.51 345.00 324.17 312.26 317.19 322.38 341.85 3.02%
EPS 9.75 10.08 7.24 5.88 5.77 5.06 6.48 31.20%
DPS 0.00 1.65 1.65 1.65 1.65 0.00 0.00 -
NAPS 0.9258 0.9131 0.8805 1.1996 1.1934 1.1648 0.8265 7.83%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.71 1.57 1.86 2.13 1.96 1.63 1.70 -
P/RPS 0.20 0.19 0.24 0.28 0.26 0.21 0.21 -3.19%
P/EPS 7.25 6.44 10.62 14.98 14.03 13.21 10.85 -23.51%
EY 13.80 15.54 9.42 6.67 7.13 7.57 9.22 30.75%
DY 0.00 2.55 2.15 1.88 2.04 0.00 0.00 -
P/NAPS 0.76 0.71 0.87 0.73 0.68 0.57 0.85 -7.17%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 08/01/03 30/08/02 31/05/02 22/02/02 29/11/01 30/08/01 -
Price 1.66 1.70 1.87 1.90 1.89 1.92 1.93 -
P/RPS 0.19 0.20 0.24 0.25 0.25 0.24 0.23 -11.92%
P/EPS 7.03 6.97 10.68 13.37 13.52 15.56 12.31 -31.09%
EY 14.22 14.35 9.37 7.48 7.39 6.43 8.12 45.13%
DY 0.00 2.35 2.14 2.11 2.12 0.00 0.00 -
P/NAPS 0.74 0.77 0.88 0.66 0.65 0.68 0.97 -16.46%

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