[OCB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[OCB] OCB BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 18.34%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 250,354 269,084 279,064 280,684 260,481 272,288 260,500 -0.65%
PBT 2,016 3,612 6,456 8,209 7,773 9,192 19,618 -31.54%
Tax -1,766 -3,164 -2,562 -3,452 -2,796 -3,069 -2,994 -8.41%
NP 249 448 3,893 4,757 4,977 6,122 16,624 -50.33%
-
NP to SH 249 448 3,893 4,757 4,977 6,122 16,624 -50.33%
-
Tax Rate 87.60% 87.60% 39.68% 42.05% 35.97% 33.39% 15.26% -
Total Cost 250,105 268,636 275,170 275,926 255,504 266,165 243,876 0.42%
-
Net Worth 218,582 239,640 238,611 234,497 229,355 226,270 225,241 -0.49%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 218,582 239,640 238,611 234,497 229,355 226,270 225,241 -0.49%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.10% 0.17% 1.40% 1.69% 1.91% 2.25% 6.38% -
ROE 0.11% 0.19% 1.63% 2.03% 2.17% 2.71% 7.38% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 242.82 261.63 271.33 272.91 253.26 264.74 253.28 -0.70%
EPS 0.24 0.44 3.79 4.63 4.84 5.95 16.16 -50.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.33 2.32 2.28 2.23 2.20 2.19 -0.53%
Adjusted Per Share Value based on latest NOSH - 102,850
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 243.27 261.47 271.17 272.74 253.11 264.58 253.13 -0.65%
EPS 0.24 0.44 3.78 4.62 4.84 5.95 16.15 -50.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.124 2.3286 2.3186 2.2786 2.2287 2.1987 2.1887 -0.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.385 0.715 0.72 0.70 0.865 0.58 0.61 -
P/RPS 0.16 0.27 0.27 0.26 0.34 0.22 0.24 -6.53%
P/EPS 159.21 164.15 19.02 15.13 17.87 9.74 3.77 86.55%
EY 0.63 0.61 5.26 6.61 5.59 10.26 26.50 -46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.31 0.31 0.31 0.39 0.26 0.28 -7.09%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 28/11/17 24/11/16 26/11/15 21/11/14 28/11/13 28/11/12 -
Price 0.35 0.67 0.70 0.85 0.72 0.62 0.64 -
P/RPS 0.14 0.26 0.26 0.31 0.28 0.23 0.25 -9.20%
P/EPS 144.73 153.82 18.49 18.38 14.88 10.41 3.96 82.12%
EY 0.69 0.65 5.41 5.44 6.72 9.60 25.26 -45.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.29 0.30 0.37 0.32 0.28 0.29 -8.51%

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