[OGAWA] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[OGAWA] OGAWA WORLD BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 19.24%
YoY- 2438.81%
Quarter Report
Latest QR
Upcoming QR
OGAWA's Result
OGAWA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 240,329 184,127 165,636 158,980 136,316 130,376 111,748 13.59%
PBT 23,789 6,617 6,921 7,898 -6,160 -13,263 14,398 8.72%
Tax -6,668 -5,942 -1,044 174 -1,725 715 -4,832 5.50%
NP 17,121 675 5,877 8,072 -7,885 -12,548 9,566 10.17%
-
NP to SH 17,137 675 5,877 8,072 -7,885 -12,641 9,336 10.64%
-
Tax Rate 28.03% 89.80% 15.08% -2.20% - - 33.56% -
Total Cost 223,208 183,452 159,759 150,908 144,201 142,924 102,182 13.89%
-
Net Worth 89,956 72,265 67,891 65,045 56,399 64,770 79,200 2.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 3,596 3,602 - - 2,922 -
Div Payout % - - 61.19% 44.63% - - 31.30% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 89,956 72,265 67,891 65,045 56,399 64,770 79,200 2.14%
NOSH 119,941 120,442 119,107 122,727 119,999 119,946 120,000 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.12% 0.37% 3.55% 5.08% -5.78% -9.62% 8.56% -
ROE 19.05% 0.93% 8.66% 12.41% -13.98% -19.52% 11.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 200.37 152.88 139.06 129.54 113.60 108.70 93.12 13.60%
EPS 14.29 0.56 4.93 6.58 -6.57 -10.54 7.78 10.65%
DPS 0.00 0.00 3.00 2.94 0.00 0.00 2.44 -
NAPS 0.75 0.60 0.57 0.53 0.47 0.54 0.66 2.15%
Adjusted Per Share Value based on latest NOSH - 119,941
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 188.06 144.08 129.61 124.40 106.67 102.02 87.44 13.60%
EPS 13.41 0.53 4.60 6.32 -6.17 -9.89 7.31 10.63%
DPS 0.00 0.00 2.81 2.82 0.00 0.00 2.29 -
NAPS 0.7039 0.5655 0.5312 0.509 0.4413 0.5068 0.6197 2.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.01 0.40 0.31 0.42 0.38 0.22 1.05 -
P/RPS 0.50 0.26 0.22 0.32 0.33 0.20 1.13 -12.69%
P/EPS 7.07 71.37 6.28 6.39 -5.78 -2.09 13.50 -10.21%
EY 14.15 1.40 15.92 15.66 -17.29 -47.90 7.41 11.37%
DY 0.00 0.00 9.68 6.99 0.00 0.00 2.32 -
P/NAPS 1.35 0.67 0.54 0.79 0.81 0.41 1.59 -2.68%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 27/11/12 29/11/11 25/11/10 24/11/09 25/11/08 - -
Price 1.04 0.38 0.38 0.44 0.32 0.20 0.00 -
P/RPS 0.52 0.25 0.27 0.34 0.28 0.18 0.00 -
P/EPS 7.28 67.80 7.70 6.69 -4.87 -1.90 0.00 -
EY 13.74 1.47 12.98 14.95 -20.53 -52.69 0.00 -
DY 0.00 0.00 7.89 6.67 0.00 0.00 0.00 -
P/NAPS 1.39 0.63 0.67 0.83 0.68 0.37 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