[OCB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[OCB] OCB BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 51.27%
YoY- 705.08%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 262,892 234,578 416,042 610,026 681,012 321,462 175,826 6.92%
PBT 28,254 12,416 4,304 6,154 1,712 11,202 17,982 7.81%
Tax -3,662 -3,120 -3,250 -3,126 -3,134 -6,036 -5,306 -5.98%
NP 24,592 9,296 1,054 3,028 -1,422 5,166 12,676 11.66%
-
NP to SH 24,592 9,296 1,526 2,856 -472 4,652 11,238 13.92%
-
Tax Rate 12.96% 25.13% 75.51% 50.80% 183.06% 53.88% 29.51% -
Total Cost 238,300 225,282 414,988 606,998 682,434 316,296 163,150 6.51%
-
Net Worth 224,213 211,833 213,433 214,713 222,660 225,395 222,290 0.14%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 224,213 211,833 213,433 214,713 222,660 225,395 222,290 0.14%
NOSH 102,850 102,831 103,108 102,733 102,608 102,920 102,912 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.35% 3.96% 0.25% 0.50% -0.21% 1.61% 7.21% -
ROE 10.97% 4.39% 0.71% 1.33% -0.21% 2.06% 5.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 255.61 228.12 403.50 593.79 663.70 312.34 170.85 6.93%
EPS 23.92 9.04 1.48 2.78 -0.46 4.52 10.92 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.06 2.07 2.09 2.17 2.19 2.16 0.15%
Adjusted Per Share Value based on latest NOSH - 102,795
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 255.61 228.08 404.51 593.12 662.14 312.55 170.95 6.92%
EPS 23.92 9.04 1.48 2.78 -0.46 4.52 10.93 13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.0596 2.0752 2.0876 2.1649 2.1915 2.1613 0.14%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.54 0.45 0.58 0.58 0.58 0.75 0.69 -
P/RPS 0.21 0.20 0.14 0.10 0.09 0.24 0.40 -10.17%
P/EPS 2.26 4.98 39.19 20.86 -126.09 16.59 6.32 -15.73%
EY 44.28 20.09 2.55 4.79 -0.79 6.03 15.83 18.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.28 0.28 0.27 0.34 0.32 -4.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 24/08/09 25/08/08 28/08/07 28/08/06 -
Price 0.52 0.43 0.65 0.60 0.60 0.67 0.59 -
P/RPS 0.20 0.19 0.16 0.10 0.09 0.21 0.35 -8.89%
P/EPS 2.17 4.76 43.92 21.58 -130.43 14.82 5.40 -14.08%
EY 45.98 21.02 2.28 4.63 -0.77 6.75 18.51 16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.31 0.29 0.28 0.31 0.27 -1.94%

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