[OCNCASH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.72%
YoY- 88.08%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 77,952 79,539 74,195 65,066 59,160 56,445 57,020 5.34%
PBT 8,720 10,108 7,052 6,514 4,178 3,467 4,161 13.11%
Tax 49 -1,224 -1,421 -1,810 -1,677 -1,413 -1,500 -
NP 8,769 8,884 5,631 4,704 2,501 2,054 2,661 21.96%
-
NP to SH 8,769 8,884 5,631 4,704 2,501 2,054 2,661 21.96%
-
Tax Rate -0.56% 12.11% 20.15% 27.79% 40.14% 40.76% 36.05% -
Total Cost 69,183 70,655 68,564 60,362 56,659 54,391 54,359 4.09%
-
Net Worth 73,144 65,718 57,333 47,744 43,841 41,381 46,328 7.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 22 22 - - - - - -
Div Payout % 0.25% 0.25% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 73,144 65,718 57,333 47,744 43,841 41,381 46,328 7.90%
NOSH 223,000 223,000 223,000 223,000 223,000 220,000 256,666 -2.31%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.25% 11.17% 7.59% 7.23% 4.23% 3.64% 4.67% -
ROE 11.99% 13.52% 9.82% 9.85% 5.70% 4.96% 5.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.96 35.67 33.27 29.18 26.53 25.66 22.22 7.83%
EPS 3.93 3.98 2.53 2.11 1.12 0.93 1.04 24.77%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.2947 0.2571 0.2141 0.1966 0.1881 0.1805 10.45%
Adjusted Per Share Value based on latest NOSH - 223,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.89 30.50 28.45 24.95 22.68 21.64 21.86 5.34%
EPS 3.36 3.41 2.16 1.80 0.96 0.79 1.02 21.95%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2805 0.252 0.2198 0.1831 0.1681 0.1587 0.1776 7.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.41 0.35 0.345 0.135 0.14 0.12 0.08 -
P/RPS 1.17 0.98 1.04 0.46 0.53 0.47 0.36 21.68%
P/EPS 10.43 8.79 13.66 6.40 12.48 12.85 7.72 5.13%
EY 9.59 11.38 7.32 15.63 8.01 7.78 12.96 -4.89%
DY 0.02 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 1.34 0.63 0.71 0.64 0.44 18.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 25/11/14 27/11/13 28/11/12 24/11/11 16/11/10 -
Price 0.395 0.42 0.385 0.17 0.12 0.08 0.08 -
P/RPS 1.13 1.18 1.16 0.58 0.45 0.31 0.36 20.98%
P/EPS 10.05 10.54 15.25 8.06 10.70 8.57 7.72 4.48%
EY 9.96 9.49 6.56 12.41 9.35 11.67 12.96 -4.28%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.43 1.50 0.79 0.61 0.43 0.44 18.18%

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