[OCTAGON] QoQ TTM Result on 31-Jul-2001 [#3]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Jul-2001 [#3]
Profit Trend
QoQ- 10.35%
YoY- 56.61%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 56,554 59,322 62,762 60,297 56,722 54,725 51,999 5.77%
PBT 14,361 14,370 15,039 14,604 13,244 12,556 12,218 11.40%
Tax -4,342 -4,310 -4,425 -4,163 -3,782 -3,593 -3,499 15.52%
NP 10,019 10,060 10,614 10,441 9,462 8,963 8,719 9.73%
-
NP to SH 10,019 10,060 10,614 10,441 9,462 8,963 8,719 9.73%
-
Tax Rate 30.23% 29.99% 29.42% 28.51% 28.56% 28.62% 28.64% -
Total Cost 46,535 49,262 52,148 49,856 47,260 45,762 43,280 4.96%
-
Net Worth 66,250 63,571 61,363 62,021 59,086 57,620 14,103 181.28%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div 4,001 4,001 4,001 732 732 732 732 211.25%
Div Payout % 39.94% 39.78% 37.70% 7.02% 7.75% 8.18% 8.41% -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 66,250 63,571 61,363 62,021 59,086 57,620 14,103 181.28%
NOSH 39,969 39,982 40,017 40,013 39,985 40,014 10,469 144.87%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 17.72% 16.96% 16.91% 17.32% 16.68% 16.38% 16.77% -
ROE 15.12% 15.82% 17.30% 16.83% 16.01% 15.56% 61.82% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 141.49 148.37 156.83 150.69 141.86 136.76 496.68 -56.80%
EPS 25.07 25.16 26.52 26.09 23.66 22.40 83.28 -55.18%
DPS 10.00 10.00 10.00 1.83 1.83 1.83 7.00 26.92%
NAPS 1.6575 1.59 1.5334 1.55 1.4777 1.44 1.3471 14.86%
Adjusted Per Share Value based on latest NOSH - 40,013
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 33.92 35.58 37.64 36.16 34.02 32.82 31.19 5.76%
EPS 6.01 6.03 6.37 6.26 5.67 5.38 5.23 9.73%
DPS 2.40 2.40 2.40 0.44 0.44 0.44 0.44 210.82%
NAPS 0.3973 0.3813 0.368 0.372 0.3544 0.3456 0.0846 181.23%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 - -
Price 1.39 1.36 1.10 1.01 0.75 0.86 0.00 -
P/RPS 0.98 0.92 0.70 0.67 0.53 0.63 0.00 -
P/EPS 5.55 5.41 4.15 3.87 3.17 3.84 0.00 -
EY 18.03 18.50 24.11 25.84 31.55 26.05 0.00 -
DY 7.19 7.35 9.09 1.81 2.44 2.13 0.00 -
P/NAPS 0.84 0.86 0.72 0.65 0.51 0.60 0.00 -
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/07/02 12/03/02 06/12/01 21/09/01 25/06/01 21/03/01 - -
Price 0.90 1.36 1.46 0.90 0.82 0.75 0.00 -
P/RPS 0.64 0.92 0.93 0.60 0.58 0.55 0.00 -
P/EPS 3.59 5.41 5.50 3.45 3.47 3.35 0.00 -
EY 27.85 18.50 18.17 28.99 28.86 29.87 0.00 -
DY 11.11 7.35 6.85 2.04 2.24 2.44 0.00 -
P/NAPS 0.54 0.86 0.95 0.58 0.55 0.52 0.00 -

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