[OCTAGON] QoQ TTM Result on 31-Oct-2001 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#4]
Profit Trend
QoQ- 1.66%
YoY- 21.73%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 54,919 56,554 59,322 62,762 60,297 56,722 54,725 0.23%
PBT 15,428 14,361 14,370 15,039 14,604 13,244 12,556 14.76%
Tax -4,678 -4,342 -4,310 -4,425 -4,163 -3,782 -3,593 19.29%
NP 10,750 10,019 10,060 10,614 10,441 9,462 8,963 12.92%
-
NP to SH 10,750 10,019 10,060 10,614 10,441 9,462 8,963 12.92%
-
Tax Rate 30.32% 30.23% 29.99% 29.42% 28.51% 28.56% 28.62% -
Total Cost 44,169 46,535 49,262 52,148 49,856 47,260 45,762 -2.34%
-
Net Worth 69,878 66,250 63,571 61,363 62,021 59,086 57,620 13.76%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 6,403 4,001 4,001 4,001 732 732 732 326.22%
Div Payout % 59.56% 39.94% 39.78% 37.70% 7.02% 7.75% 8.18% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 69,878 66,250 63,571 61,363 62,021 59,086 57,620 13.76%
NOSH 60,033 39,969 39,982 40,017 40,013 39,985 40,014 31.15%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 19.57% 17.72% 16.96% 16.91% 17.32% 16.68% 16.38% -
ROE 15.38% 15.12% 15.82% 17.30% 16.83% 16.01% 15.56% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 91.48 141.49 148.37 156.83 150.69 141.86 136.76 -23.57%
EPS 17.91 25.07 25.16 26.52 26.09 23.66 22.40 -13.88%
DPS 10.67 10.00 10.00 10.00 1.83 1.83 1.83 224.99%
NAPS 1.164 1.6575 1.59 1.5334 1.55 1.4777 1.44 -13.25%
Adjusted Per Share Value based on latest NOSH - 40,017
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 32.94 33.92 35.58 37.64 36.16 34.02 32.82 0.24%
EPS 6.45 6.01 6.03 6.37 6.26 5.67 5.38 12.89%
DPS 3.84 2.40 2.40 2.40 0.44 0.44 0.44 325.57%
NAPS 0.4191 0.3973 0.3813 0.368 0.372 0.3544 0.3456 13.75%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.92 1.39 1.36 1.10 1.01 0.75 0.86 -
P/RPS 1.01 0.98 0.92 0.70 0.67 0.53 0.63 37.09%
P/EPS 5.14 5.55 5.41 4.15 3.87 3.17 3.84 21.52%
EY 19.46 18.03 18.50 24.11 25.84 31.55 26.05 -17.71%
DY 11.59 7.19 7.35 9.09 1.81 2.44 2.13 210.32%
P/NAPS 0.79 0.84 0.86 0.72 0.65 0.51 0.60 20.19%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 24/09/02 30/07/02 12/03/02 06/12/01 21/09/01 25/06/01 21/03/01 -
Price 0.90 0.90 1.36 1.46 0.90 0.82 0.75 -
P/RPS 0.98 0.64 0.92 0.93 0.60 0.58 0.55 47.13%
P/EPS 5.03 3.59 5.41 5.50 3.45 3.47 3.35 31.22%
EY 19.90 27.85 18.50 18.17 28.99 28.86 29.87 -23.77%
DY 11.85 11.11 7.35 6.85 2.04 2.24 2.44 187.61%
P/NAPS 0.77 0.54 0.86 0.95 0.58 0.55 0.52 30.00%

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