[OCB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 662.78%
YoY- 164.54%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 278,144 255,356 283,050 262,892 234,578 416,042 610,026 -12.26%
PBT 7,450 9,176 9,628 28,254 12,416 4,304 6,154 3.23%
Tax -3,430 -2,760 -3,184 -3,662 -3,120 -3,250 -3,126 1.55%
NP 4,020 6,416 6,444 24,592 9,296 1,054 3,028 4.83%
-
NP to SH 4,020 6,416 6,444 24,592 9,296 1,526 2,856 5.86%
-
Tax Rate 46.04% 30.08% 33.07% 12.96% 25.13% 75.51% 50.80% -
Total Cost 274,124 248,940 276,606 238,300 225,282 414,988 606,998 -12.40%
-
Net Worth 232,440 228,327 227,298 224,213 211,833 213,433 214,713 1.33%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 232,440 228,327 227,298 224,213 211,833 213,433 214,713 1.33%
NOSH 102,850 102,850 102,850 102,850 102,831 103,108 102,733 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.45% 2.51% 2.28% 9.35% 3.96% 0.25% 0.50% -
ROE 1.73% 2.81% 2.84% 10.97% 4.39% 0.71% 1.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 270.44 248.28 275.21 255.61 228.12 403.50 593.79 -12.27%
EPS 3.90 6.24 6.26 23.92 9.04 1.48 2.78 5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.22 2.21 2.18 2.06 2.07 2.09 1.31%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 270.28 248.13 275.04 255.45 227.94 404.27 592.77 -12.26%
EPS 3.91 6.23 6.26 23.90 9.03 1.48 2.78 5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2587 2.2187 2.2087 2.1787 2.0584 2.074 2.0864 1.33%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.75 1.00 0.67 0.54 0.45 0.58 0.58 -
P/RPS 0.28 0.40 0.24 0.21 0.20 0.14 0.10 18.71%
P/EPS 19.19 16.03 10.69 2.26 4.98 39.19 20.86 -1.38%
EY 5.21 6.24 9.35 44.28 20.09 2.55 4.79 1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.30 0.25 0.22 0.28 0.28 2.77%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 25/08/14 29/08/13 29/08/12 24/08/11 25/08/10 24/08/09 -
Price 0.73 0.87 0.57 0.52 0.43 0.65 0.60 -
P/RPS 0.27 0.35 0.21 0.20 0.19 0.16 0.10 17.99%
P/EPS 18.68 13.95 9.10 2.17 4.76 43.92 21.58 -2.37%
EY 5.35 7.17 10.99 45.98 21.02 2.28 4.63 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.26 0.24 0.21 0.31 0.29 1.65%

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