[OLDTOWN] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 93.44%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Revenue 202,431 186,676 194,881 186,538 168,326 128,455 0 -
PBT 36,044 30,222 30,148 31,087 31,362 24,686 0 -
Tax -9,873 -7,075 -6,169 -6,487 -7,772 -5,066 0 -
NP 26,171 23,147 23,979 24,600 23,590 19,620 0 -
-
NP to SH 26,508 22,841 22,950 23,563 23,575 19,604 0 -
-
Tax Rate 27.39% 23.41% 20.46% 20.87% 24.78% 20.52% - -
Total Cost 176,260 163,529 170,902 161,938 144,736 108,835 0 -
-
Net Worth 365,690 355,160 327,857 330,390 237,559 129,349 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Div 13,544 - - - 19,796 4,199 - -
Div Payout % 51.09% - - - 83.97% 21.42% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Net Worth 365,690 355,160 327,857 330,390 237,559 129,349 0 -
NOSH 463,239 463,239 449,119 363,066 329,943 167,986 0 -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
NP Margin 12.93% 12.40% 12.30% 13.19% 14.01% 15.27% 0.00% -
ROE 7.25% 6.43% 7.00% 7.13% 9.92% 15.16% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 44.84 40.47 43.39 51.38 51.02 76.47 0.00 -
EPS 5.87 5.06 5.11 6.49 7.14 11.67 0.00 -
DPS 3.00 0.00 0.00 0.00 6.00 2.50 0.00 -
NAPS 0.81 0.77 0.73 0.91 0.72 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 362,484
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
RPS 43.70 40.30 42.07 40.27 36.34 27.73 0.00 -
EPS 5.72 4.93 4.95 5.09 5.09 4.23 0.00 -
DPS 2.92 0.00 0.00 0.00 4.27 0.91 0.00 -
NAPS 0.7894 0.7667 0.7077 0.7132 0.5128 0.2792 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - - -
Price 1.99 1.27 1.78 2.70 1.92 0.00 0.00 -
P/RPS 4.44 3.14 4.10 5.26 3.76 0.00 0.00 -
P/EPS 33.89 25.65 34.83 41.60 26.87 0.00 0.00 -
EY 2.95 3.90 2.87 2.40 3.72 0.00 0.00 -
DY 1.51 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 2.46 1.65 2.44 2.97 2.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 30/06/10 CAGR
Date 24/11/16 25/11/15 26/11/14 27/11/13 28/11/12 26/08/11 - -
Price 2.02 1.36 1.65 2.46 1.91 1.10 0.00 -
P/RPS 4.51 3.36 3.80 4.79 3.74 1.44 0.00 -
P/EPS 34.40 27.46 32.29 37.90 26.73 9.43 0.00 -
EY 2.91 3.64 3.10 2.64 3.74 10.61 0.00 -
DY 1.49 0.00 0.00 0.00 3.14 2.27 0.00 -
P/NAPS 2.49 1.77 2.26 2.70 2.65 1.43 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