[OCB] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[OCB] OCB BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 89.32%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 267,099 244,098 415,185 563,181 695,846 468,287 172,514 7.55%
PBT 13,094 7,587 -3,573 3,703 -8,732 9,398 14,491 -1.67%
Tax -1,652 -2,683 -3,425 -4,715 -158 -6,330 -5,351 -17.77%
NP 11,442 4,904 -6,998 -1,012 -8,890 3,068 9,140 3.81%
-
NP to SH 11,442 4,930 -4,665 -904 -8,465 2,273 8,079 5.96%
-
Tax Rate 12.62% 35.36% - 127.33% - 67.35% 36.93% -
Total Cost 255,657 239,194 422,183 564,193 704,736 465,219 163,374 7.74%
-
Net Worth 224,213 211,914 207,784 211,421 212,910 223,185 224,074 0.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,542 - - - - 1,902 1,880 -3.24%
Div Payout % 13.48% - - - - 83.71% 23.28% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 224,213 211,914 207,784 211,421 212,910 223,185 224,074 0.01%
NOSH 102,850 102,871 102,863 102,631 102,855 102,850 102,786 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.28% 2.01% -1.69% -0.18% -1.28% 0.66% 5.30% -
ROE 5.10% 2.33% -2.25% -0.43% -3.98% 1.02% 3.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 259.70 237.28 403.63 548.74 676.53 455.31 167.84 7.53%
EPS 11.13 4.79 -4.54 -0.88 -8.23 2.21 7.86 5.96%
DPS 1.50 0.00 0.00 0.00 0.00 1.85 1.83 -3.25%
NAPS 2.18 2.06 2.02 2.06 2.07 2.17 2.18 0.00%
Adjusted Per Share Value based on latest NOSH - 103,033
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 259.54 237.19 403.44 547.25 676.16 455.04 167.63 7.55%
EPS 11.12 4.79 -4.53 -0.88 -8.23 2.21 7.85 5.96%
DPS 1.50 0.00 0.00 0.00 0.00 1.85 1.83 -3.25%
NAPS 2.1787 2.0592 2.0191 2.0544 2.0689 2.1687 2.1773 0.01%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.60 0.55 0.52 0.60 0.55 0.63 0.63 -
P/RPS 0.23 0.23 0.13 0.11 0.08 0.14 0.38 -8.02%
P/EPS 5.39 11.48 -11.47 -68.12 -6.68 28.51 8.02 -6.40%
EY 18.54 8.71 -8.72 -1.47 -14.96 3.51 12.48 6.81%
DY 2.50 0.00 0.00 0.00 0.00 2.94 2.90 -2.44%
P/NAPS 0.28 0.27 0.26 0.29 0.27 0.29 0.29 -0.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 23/02/11 25/02/10 25/02/09 29/02/08 28/02/07 -
Price 0.575 0.50 0.53 0.55 0.53 0.52 0.73 -
P/RPS 0.22 0.21 0.13 0.10 0.08 0.11 0.43 -10.55%
P/EPS 5.17 10.43 -11.69 -62.44 -6.44 23.53 9.29 -9.29%
EY 19.35 9.58 -8.56 -1.60 -15.53 4.25 10.77 10.24%
DY 2.61 0.00 0.00 0.00 0.00 3.56 2.51 0.65%
P/NAPS 0.26 0.24 0.26 0.27 0.26 0.24 0.33 -3.89%

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