[OLDTOWN] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -80.02%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Revenue 109,304 102,885 94,059 97,854 91,239 76,872 85,311 5.07%
PBT 21,885 19,791 13,596 15,324 15,672 15,569 16,392 5.94%
Tax -5,309 -6,084 -3,867 -3,132 -3,227 -4,112 -4,056 5.52%
NP 16,576 13,707 9,729 12,192 12,445 11,457 12,336 6.08%
-
NP to SH 16,772 13,882 9,487 11,698 12,181 11,432 12,323 6.35%
-
Tax Rate 24.26% 30.74% 28.44% 20.44% 20.59% 26.41% 24.74% -
Total Cost 92,728 89,178 84,330 85,662 78,794 65,415 72,975 4.90%
-
Net Worth 421,547 379,833 344,179 340,058 315,400 227,979 227,652 13.10%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Net Worth 421,547 379,833 344,179 340,058 315,400 227,979 227,652 13.10%
NOSH 463,239 463,239 441,255 453,410 362,529 330,404 329,930 7.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
NP Margin 15.17% 13.32% 10.34% 12.46% 13.64% 14.90% 14.46% -
ROE 3.98% 3.65% 2.76% 3.44% 3.86% 5.01% 5.41% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
RPS 23.60 22.75 21.32 21.58 25.17 23.27 25.86 -1.81%
EPS 3.62 3.07 2.15 2.58 3.36 3.46 3.73 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.78 0.75 0.87 0.69 0.69 5.68%
Adjusted Per Share Value based on latest NOSH - 441,255
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
RPS 23.60 22.21 20.30 21.12 19.70 16.59 18.42 5.07%
EPS 3.62 3.00 2.05 2.53 2.63 2.47 2.66 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.743 0.7341 0.6809 0.4921 0.4914 13.10%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 29/06/12 -
Price 2.88 1.92 1.60 2.20 2.75 1.27 1.67 -
P/RPS 12.21 8.44 7.51 10.19 10.93 5.46 6.46 13.57%
P/EPS 79.54 62.54 74.42 85.27 81.85 36.71 44.71 12.20%
EY 1.26 1.60 1.34 1.17 1.22 2.72 2.24 -10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.29 2.05 2.93 3.16 1.84 2.42 5.47%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Date 24/08/17 25/08/16 27/08/15 27/08/14 28/08/13 25/05/12 27/08/12 -
Price 2.79 1.78 1.37 2.04 2.36 1.44 2.15 -
P/RPS 11.82 7.82 6.43 9.45 9.38 6.19 8.31 7.29%
P/EPS 77.06 57.98 63.72 79.07 70.24 41.62 57.56 6.00%
EY 1.30 1.72 1.57 1.26 1.42 2.40 1.74 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.12 1.76 2.72 2.71 2.09 3.12 -0.32%

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