[OCB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[OCB] OCB BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -97.45%
YoY- 103.41%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 83,179 62,626 87,585 62,726 71,724 67,574 78,990 0.86%
PBT 3,988 3,525 4,883 -109 -1,620 812 13,970 -18.83%
Tax -1,916 -1,266 -1,471 144 594 -690 -1,349 6.01%
NP 2,072 2,259 3,412 35 -1,026 122 12,621 -25.98%
-
NP to SH 2,073 2,259 3,414 35 -1,026 122 9,928 -22.95%
-
Tax Rate 48.04% 35.91% 30.12% - - 84.98% 9.66% -
Total Cost 81,107 60,367 84,173 62,691 72,750 67,452 66,369 3.39%
-
Net Worth 240,668 236,554 232,448 209,950 224,540 212,694 207,733 2.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,028 1,028 2,057 1,425 1,544 - - -
Div Payout % 49.61% 45.53% 60.25% 4,071.43% 0.00% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,668 236,554 232,448 209,950 224,540 212,694 207,733 2.48%
NOSH 102,850 102,850 102,853 95,000 102,999 103,249 102,838 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.49% 3.61% 3.90% 0.06% -1.43% 0.18% 15.98% -
ROE 0.86% 0.95% 1.47% 0.02% -0.46% 0.06% 4.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.87 60.89 85.16 66.03 69.63 65.45 76.81 0.86%
EPS 2.02 2.20 3.32 0.03 -0.99 0.12 9.65 -22.92%
DPS 1.00 1.00 2.00 1.50 1.50 0.00 0.00 -
NAPS 2.34 2.30 2.26 2.21 2.18 2.06 2.02 2.47%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.87 60.89 85.16 60.99 69.74 65.70 76.80 0.86%
EPS 2.02 2.20 3.32 0.03 -1.00 0.12 9.65 -22.92%
DPS 1.00 1.00 2.00 1.39 1.50 0.00 0.00 -
NAPS 2.34 2.30 2.2601 2.0413 2.1832 2.068 2.0198 2.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.66 0.905 0.685 0.64 0.60 0.55 0.52 -
P/RPS 0.82 1.49 0.80 0.97 0.86 0.84 0.68 3.16%
P/EPS 32.75 41.20 20.64 1,737.14 -60.23 465.47 5.39 35.04%
EY 3.05 2.43 4.85 0.06 -1.66 0.21 18.57 -25.97%
DY 1.52 1.10 2.92 2.34 2.50 0.00 0.00 -
P/NAPS 0.28 0.39 0.30 0.29 0.28 0.27 0.26 1.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 24/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.755 0.83 0.74 0.63 0.575 0.50 0.53 -
P/RPS 0.93 1.36 0.87 0.95 0.83 0.76 0.69 5.09%
P/EPS 37.46 37.79 22.29 1,710.00 -57.72 423.16 5.49 37.68%
EY 2.67 2.65 4.49 0.06 -1.73 0.24 18.22 -27.36%
DY 1.32 1.20 2.70 2.38 2.61 0.00 0.00 -
P/NAPS 0.32 0.36 0.33 0.29 0.26 0.24 0.26 3.51%

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