[OCTAGON] QoQ TTM Result on 31-Jan-2005 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- 1.03%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 75,037 67,804 61,062 59,629 58,374 56,853 54,255 24.06%
PBT 18,819 17,604 17,076 17,166 17,054 16,725 16,526 9.02%
Tax -5,582 -5,322 -4,950 -5,122 -5,133 -4,836 -5,027 7.21%
NP 13,237 12,282 12,126 12,044 11,921 11,889 11,499 9.80%
-
NP to SH 13,237 12,282 12,126 12,044 11,921 11,889 11,499 9.80%
-
Tax Rate 29.66% 30.23% 28.99% 29.84% 30.10% 28.91% 30.42% -
Total Cost 61,800 55,522 48,936 47,585 46,453 44,964 42,756 27.75%
-
Net Worth 87,955 82,634 95,609 94,006 86,228 93,134 82,370 4.45%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 8,649 8,095 8,095 7,508 7,508 7,502 7,502 9.92%
Div Payout % 65.34% 65.91% 66.76% 62.34% 62.99% 63.10% 65.24% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 87,955 82,634 95,609 94,006 86,228 93,134 82,370 4.45%
NOSH 164,464 164,774 65,937 65,900 60,068 61,438 60,067 95.35%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 17.64% 18.11% 19.86% 20.20% 20.42% 20.91% 21.19% -
ROE 15.05% 14.86% 12.68% 12.81% 13.82% 12.77% 13.96% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 45.62 41.15 92.61 90.48 97.18 92.54 90.32 -36.49%
EPS 8.05 7.45 18.39 18.28 19.85 19.35 19.14 -43.77%
DPS 5.26 4.91 12.28 11.39 12.50 12.21 12.50 -43.75%
NAPS 0.5348 0.5015 1.45 1.4265 1.4355 1.5159 1.3713 -46.52%
Adjusted Per Share Value based on latest NOSH - 65,900
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 45.00 40.66 36.62 35.76 35.01 34.10 32.54 24.05%
EPS 7.94 7.37 7.27 7.22 7.15 7.13 6.90 9.78%
DPS 5.19 4.86 4.86 4.50 4.50 4.50 4.50 9.94%
NAPS 0.5275 0.4956 0.5734 0.5638 0.5171 0.5586 0.494 4.45%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.81 3.14 1.78 1.90 2.10 2.45 2.62 -
P/RPS 1.78 7.63 1.92 2.10 2.16 2.65 2.90 -27.71%
P/EPS 10.06 42.13 9.68 10.40 10.58 12.66 13.69 -18.52%
EY 9.94 2.37 10.33 9.62 9.45 7.90 7.31 22.66%
DY 6.49 1.56 6.90 6.00 5.95 4.98 4.77 22.71%
P/NAPS 1.51 6.26 1.23 1.33 1.46 1.62 1.91 -14.46%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 19/09/05 08/06/05 29/03/05 31/12/04 27/09/04 24/06/04 -
Price 0.74 1.02 1.52 1.82 1.87 2.13 2.60 -
P/RPS 1.62 2.48 1.64 2.01 1.92 2.30 2.88 -31.78%
P/EPS 9.19 13.68 8.27 9.96 9.42 11.01 13.58 -22.86%
EY 10.88 7.31 12.10 10.04 10.61 9.08 7.36 29.67%
DY 7.11 4.82 8.08 6.26 6.68 5.73 4.81 29.67%
P/NAPS 1.38 2.03 1.05 1.28 1.30 1.41 1.90 -19.15%

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