[OCTAGON] QoQ TTM Result on 31-Oct-2002 [#4]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
24-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 1.76%
YoY- 3.06%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 51,117 53,798 54,972 54,940 54,919 56,554 59,322 -9.47%
PBT 14,292 14,973 15,342 15,343 15,428 14,361 14,370 -0.36%
Tax -4,190 -4,351 -4,444 -4,404 -4,678 -4,342 -4,310 -1.86%
NP 10,102 10,622 10,898 10,939 10,750 10,019 10,060 0.27%
-
NP to SH 10,102 10,622 10,898 10,939 10,750 10,019 10,060 0.27%
-
Tax Rate 29.32% 29.06% 28.97% 28.70% 30.32% 30.23% 29.99% -
Total Cost 41,015 43,176 44,074 44,001 44,169 46,535 49,262 -11.52%
-
Net Worth 76,750 75,599 71,749 71,212 69,878 66,250 63,571 13.42%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 8,413 10,815 4,815 4,815 6,403 4,001 4,001 64.35%
Div Payout % 83.29% 101.82% 44.19% 44.02% 59.56% 39.94% 39.78% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 76,750 75,599 71,749 71,212 69,878 66,250 63,571 13.42%
NOSH 59,961 59,999 59,297 60,350 60,033 39,969 39,982 31.11%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 19.76% 19.74% 19.82% 19.91% 19.57% 17.72% 16.96% -
ROE 13.16% 14.05% 15.19% 15.36% 15.38% 15.12% 15.82% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 85.25 89.66 92.71 91.04 91.48 141.49 148.37 -30.95%
EPS 16.85 17.70 18.38 18.13 17.91 25.07 25.16 -23.50%
DPS 14.00 18.00 8.12 7.98 10.67 10.00 10.00 25.22%
NAPS 1.28 1.26 1.21 1.18 1.164 1.6575 1.59 -13.49%
Adjusted Per Share Value based on latest NOSH - 60,350
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 30.66 32.26 32.97 32.95 32.94 33.92 35.58 -9.47%
EPS 6.06 6.37 6.54 6.56 6.45 6.01 6.03 0.33%
DPS 5.05 6.49 2.89 2.89 3.84 2.40 2.40 64.42%
NAPS 0.4603 0.4534 0.4303 0.4271 0.4191 0.3973 0.3813 13.41%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.21 0.88 0.89 0.88 0.92 1.39 1.36 -
P/RPS 1.42 0.98 0.96 0.97 1.01 0.98 0.92 33.66%
P/EPS 7.18 4.97 4.84 4.85 5.14 5.55 5.41 20.83%
EY 13.92 20.12 20.65 20.60 19.46 18.03 18.50 -17.31%
DY 11.57 20.45 9.12 9.07 11.59 7.19 7.35 35.43%
P/NAPS 0.95 0.70 0.74 0.75 0.79 0.84 0.86 6.87%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 24/06/03 28/04/03 24/12/02 24/09/02 30/07/02 12/03/02 -
Price 1.43 1.00 0.90 0.90 0.90 0.90 1.36 -
P/RPS 1.68 1.12 0.97 0.99 0.98 0.64 0.92 49.56%
P/EPS 8.49 5.65 4.90 4.97 5.03 3.59 5.41 35.15%
EY 11.78 17.70 20.42 20.14 19.90 27.85 18.50 -26.04%
DY 9.79 18.00 9.02 8.87 11.85 11.11 7.35 21.12%
P/NAPS 1.12 0.79 0.74 0.76 0.77 0.54 0.86 19.31%

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