[OLDTOWN] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 17.98%
YoY- 39.18%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Revenue 115,806 102,207 105,687 100,689 87,921 72,967 0 -
PBT 31,564 17,350 19,618 18,241 13,014 12,477 0 -
Tax -7,448 -6,244 -4,784 -4,352 -3,356 -3,611 0 -
NP 24,116 11,106 14,834 13,889 9,658 8,866 0 -
-
NP to SH 24,351 11,070 14,369 13,429 9,649 8,861 0 -
-
Tax Rate 23.60% 35.99% 24.39% 23.86% 25.79% 28.94% - -
Total Cost 91,690 91,101 90,853 86,800 78,263 64,101 0 -
-
Net Worth 388,261 361,282 341,263 412,851 268,580 129,721 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Div 13,544 13,548 13,470 13,610 - 4,989 - -
Div Payout % 55.62% 122.39% 93.75% 101.35% - 56.31% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Net Worth 388,261 361,282 341,263 412,851 268,580 129,721 0 -
NOSH 463,239 463,239 449,031 453,682 331,580 199,572 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
NP Margin 20.82% 10.87% 14.04% 13.79% 10.98% 12.15% 0.00% -
ROE 6.27% 3.06% 4.21% 3.25% 3.59% 6.83% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
RPS 25.65 22.63 23.54 22.19 26.52 36.56 0.00 -
EPS 5.39 2.45 3.20 2.96 2.91 4.44 0.00 -
DPS 3.00 3.00 3.00 3.00 0.00 2.50 0.00 -
NAPS 0.86 0.80 0.76 0.91 0.81 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 453,682
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
RPS 25.00 22.06 22.81 21.74 18.98 15.75 0.00 -
EPS 5.26 2.39 3.10 2.90 2.08 1.91 0.00 -
DPS 2.92 2.92 2.91 2.94 0.00 1.08 0.00 -
NAPS 0.8381 0.7799 0.7367 0.8912 0.5798 0.28 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 - -
Price 1.91 1.59 1.50 2.60 2.26 0.92 0.00 -
P/RPS 7.45 7.03 6.37 11.72 8.52 2.52 0.00 -
P/EPS 35.41 64.86 46.88 87.84 77.66 20.72 0.00 -
EY 2.82 1.54 2.13 1.14 1.29 4.83 0.00 -
DY 1.57 1.89 2.00 1.15 0.00 2.72 0.00 -
P/NAPS 2.22 1.99 1.97 2.86 2.79 1.42 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 30/09/10 CAGR
Date 22/02/17 25/02/16 26/02/15 26/02/14 27/02/13 25/11/11 - -
Price 2.03 1.54 1.77 1.92 2.14 1.04 0.00 -
P/RPS 7.91 6.80 7.52 8.65 8.07 2.84 0.00 -
P/EPS 37.64 62.82 55.31 64.86 73.54 23.42 0.00 -
EY 2.66 1.59 1.81 1.54 1.36 4.27 0.00 -
DY 1.48 1.95 1.69 1.56 0.00 2.40 0.00 -
P/NAPS 2.36 1.93 2.33 2.11 2.64 1.60 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