[OLDTOWN] YoY Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -10.39%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Revenue 425,201 393,406 397,740 382,195 344,627 285,497 0 -
PBT 80,196 68,221 64,165 66,368 60,181 51,933 0 -
Tax -20,182 -15,949 -15,085 -16,038 -15,235 -11,726 0 -
NP 60,014 52,272 49,080 50,330 44,946 40,207 0 -
-
NP to SH 60,767 52,269 47,494 48,939 44,911 40,168 0 -
-
Tax Rate 25.17% 23.38% 23.51% 24.17% 25.32% 22.58% - -
Total Cost 365,187 341,134 348,660 331,865 299,681 245,290 0 -
-
Net Worth 379,856 360,845 335,718 331,097 283,547 131,632 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Div 46,323 40,595 26,857 27,213 30,380 12,963 - -
Div Payout % 76.23% 77.67% 56.55% 55.61% 67.65% 32.27% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Net Worth 379,856 360,845 335,718 331,097 283,547 131,632 0 -
NOSH 463,239 463,239 447,624 453,558 337,556 199,443 0 -
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
NP Margin 14.11% 13.29% 12.34% 13.17% 13.04% 14.08% 0.00% -
ROE 16.00% 14.49% 14.15% 14.78% 15.84% 30.52% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
RPS 91.79 87.22 88.86 84.27 102.09 143.15 0.00 -
EPS 13.46 11.57 10.61 10.79 10.65 20.14 0.00 -
DPS 10.00 9.00 6.00 6.00 9.00 6.50 0.00 -
NAPS 0.82 0.80 0.75 0.73 0.84 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 463,239
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
RPS 91.79 84.93 85.86 82.50 74.40 61.63 0.00 -
EPS 13.46 11.28 10.25 10.56 9.69 8.67 0.00 -
DPS 10.00 8.76 5.80 5.87 6.56 2.80 0.00 -
NAPS 0.82 0.779 0.7247 0.7147 0.6121 0.2842 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/12/11 - -
Price 2.73 1.48 1.72 1.98 2.46 1.20 0.00 -
P/RPS 2.97 1.70 1.94 2.35 2.41 0.84 0.00 -
P/EPS 20.81 12.77 16.21 18.35 18.49 5.96 0.00 -
EY 4.81 7.83 6.17 5.45 5.41 16.78 0.00 -
DY 3.66 6.08 3.49 3.03 3.66 5.42 0.00 -
P/NAPS 3.33 1.85 2.29 2.71 2.93 1.82 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 31/12/10 CAGR
Date 25/05/17 26/05/16 20/05/15 28/05/14 29/05/13 28/02/12 - -
Price 3.09 1.44 1.64 2.10 3.12 1.25 0.00 -
P/RPS 3.37 1.65 1.85 2.49 3.06 0.87 0.00 -
P/EPS 23.56 12.43 15.46 19.46 23.45 6.21 0.00 -
EY 4.25 8.05 6.47 5.14 4.26 16.11 0.00 -
DY 3.24 6.25 3.66 2.86 2.88 5.20 0.00 -
P/NAPS 3.77 1.80 2.19 2.88 3.71 1.89 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