[OCTAGON] QoQ TTM Result on 31-Jan-2002 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
12-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jan-2002 [#1]
Profit Trend
QoQ- -5.22%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 54,940 54,919 56,554 59,322 62,762 60,297 56,722 -2.09%
PBT 15,343 15,428 14,361 14,370 15,039 14,604 13,244 10.27%
Tax -4,404 -4,678 -4,342 -4,310 -4,425 -4,163 -3,782 10.65%
NP 10,939 10,750 10,019 10,060 10,614 10,441 9,462 10.12%
-
NP to SH 10,939 10,750 10,019 10,060 10,614 10,441 9,462 10.12%
-
Tax Rate 28.70% 30.32% 30.23% 29.99% 29.42% 28.51% 28.56% -
Total Cost 44,001 44,169 46,535 49,262 52,148 49,856 47,260 -4.63%
-
Net Worth 71,212 69,878 66,250 63,571 61,363 62,021 59,086 13.21%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 4,815 6,403 4,001 4,001 4,001 732 732 249.86%
Div Payout % 44.02% 59.56% 39.94% 39.78% 37.70% 7.02% 7.75% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 71,212 69,878 66,250 63,571 61,363 62,021 59,086 13.21%
NOSH 60,350 60,033 39,969 39,982 40,017 40,013 39,985 31.48%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 19.91% 19.57% 17.72% 16.96% 16.91% 17.32% 16.68% -
ROE 15.36% 15.38% 15.12% 15.82% 17.30% 16.83% 16.01% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 91.04 91.48 141.49 148.37 156.83 150.69 141.86 -25.53%
EPS 18.13 17.91 25.07 25.16 26.52 26.09 23.66 -16.22%
DPS 7.98 10.67 10.00 10.00 10.00 1.83 1.83 166.19%
NAPS 1.18 1.164 1.6575 1.59 1.5334 1.55 1.4777 -13.89%
Adjusted Per Share Value based on latest NOSH - 39,982
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 32.95 32.94 33.92 35.58 37.64 36.16 34.02 -2.10%
EPS 6.56 6.45 6.01 6.03 6.37 6.26 5.67 10.17%
DPS 2.89 3.84 2.40 2.40 2.40 0.44 0.44 249.52%
NAPS 0.4271 0.4191 0.3973 0.3813 0.368 0.372 0.3544 13.20%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.88 0.92 1.39 1.36 1.10 1.01 0.75 -
P/RPS 0.97 1.01 0.98 0.92 0.70 0.67 0.53 49.45%
P/EPS 4.85 5.14 5.55 5.41 4.15 3.87 3.17 32.67%
EY 20.60 19.46 18.03 18.50 24.11 25.84 31.55 -24.67%
DY 9.07 11.59 7.19 7.35 9.09 1.81 2.44 139.39%
P/NAPS 0.75 0.79 0.84 0.86 0.72 0.65 0.51 29.22%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 24/12/02 24/09/02 30/07/02 12/03/02 06/12/01 21/09/01 25/06/01 -
Price 0.90 0.90 0.90 1.36 1.46 0.90 0.82 -
P/RPS 0.99 0.98 0.64 0.92 0.93 0.60 0.58 42.68%
P/EPS 4.97 5.03 3.59 5.41 5.50 3.45 3.47 26.97%
EY 20.14 19.90 27.85 18.50 18.17 28.99 28.86 -21.27%
DY 8.87 11.85 11.11 7.35 6.85 2.04 2.24 149.66%
P/NAPS 0.76 0.77 0.54 0.86 0.95 0.58 0.55 23.98%

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