[OCB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[OCB] OCB BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
Revenue 172,514 170,699 267,563 365,743 367,701 225,019 197,578 0.14%
PBT 14,491 10,412 39,186 19,179 20,435 14,543 19,916 0.34%
Tax -5,351 -5,052 -9,453 -11,615 -10,402 -5,452 -4,229 -0.25%
NP 9,140 5,360 29,733 7,564 10,033 9,091 15,687 0.59%
-
NP to SH 8,079 5,114 29,733 7,564 10,033 9,091 15,687 0.72%
-
Tax Rate 36.93% 48.52% 24.12% 60.56% 50.90% 37.49% 21.23% -
Total Cost 163,374 165,339 237,830 358,179 357,668 215,928 181,891 0.11%
-
Net Worth 224,074 216,084 112,947 100,944 95,175 133,770 126,303 -0.62%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
Div 1,880 1,852 - - - - - -100.00%
Div Payout % 23.28% 36.22% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
Net Worth 224,074 216,084 112,947 100,944 95,175 133,770 126,303 -0.62%
NOSH 102,786 102,897 74,800 45,676 42,494 42,507 42,512 -0.95%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
NP Margin 5.30% 3.14% 11.11% 2.07% 2.73% 4.04% 7.94% -
ROE 3.61% 2.37% 26.32% 7.49% 10.54% 6.80% 12.42% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
RPS 167.84 165.89 357.70 800.73 865.29 529.36 464.76 1.11%
EPS 7.86 4.97 39.75 16.56 23.61 21.40 36.90 1.69%
DPS 1.83 1.80 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.18 2.10 1.51 2.21 2.2397 3.147 2.971 0.33%
Adjusted Per Share Value based on latest NOSH - 45,714
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
RPS 167.73 165.97 260.15 355.61 357.51 218.78 192.10 0.14%
EPS 7.86 4.97 28.91 7.35 9.75 8.84 15.25 0.72%
DPS 1.83 1.80 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.1786 2.101 1.0982 0.9815 0.9254 1.3006 1.228 -0.62%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.63 0.76 0.71 1.75 1.71 0.00 0.00 -
P/RPS 0.38 0.46 0.20 0.22 0.20 0.00 0.00 -100.00%
P/EPS 8.02 15.29 1.79 10.57 7.24 0.00 0.00 -100.00%
EY 12.48 6.54 55.99 9.46 13.81 0.00 0.00 -100.00%
DY 2.90 2.37 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.29 0.36 0.47 0.79 0.76 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/99 30/09/98 CAGR
Date 28/02/07 27/02/06 28/02/05 26/02/04 28/02/03 26/05/00 - -
Price 0.73 0.79 1.04 2.03 1.66 4.34 0.00 -
P/RPS 0.43 0.48 0.29 0.25 0.19 0.82 0.00 -100.00%
P/EPS 9.29 15.90 2.62 12.26 7.03 20.29 0.00 -100.00%
EY 10.77 6.29 38.22 8.16 14.22 4.93 0.00 -100.00%
DY 2.51 2.28 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.33 0.38 0.69 0.92 0.74 1.38 0.00 -100.00%

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