[OCB] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[OCB] OCB BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 23.12%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Revenue 208,402 322,552 386,320 333,413 366,532 257,459 -3.94%
PBT 37,201 16,394 21,502 14,790 16,835 17,466 15.48%
Tax -7,505 -9,696 -12,736 -7,344 -10,734 -8,738 -2.85%
NP 29,696 6,698 8,766 7,446 6,101 8,728 26.25%
-
NP to SH 29,615 6,698 8,766 7,446 6,101 8,728 26.19%
-
Tax Rate 20.17% 59.14% 59.23% 49.66% 63.76% 50.03% -
Total Cost 178,706 315,854 377,554 325,967 360,431 248,731 -6.10%
-
Net Worth 158,052 92,368 98,132 90,555 117,759 115,140 6.21%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Div - - - 1,698 1,701 1,704 -
Div Payout % - - - 22.82% 27.89% 19.53% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Net Worth 158,052 92,368 98,132 90,555 117,759 115,140 6.21%
NOSH 102,631 46,792 44,605 42,514 42,480 42,540 18.25%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
NP Margin 14.25% 2.08% 2.27% 2.23% 1.66% 3.39% -
ROE 18.74% 7.25% 8.93% 8.22% 5.18% 7.58% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 203.06 689.32 866.08 784.24 862.83 605.21 -18.77%
EPS 28.86 14.31 19.65 17.51 14.36 20.52 6.70%
DPS 0.00 0.00 0.00 4.00 4.00 4.01 -
NAPS 1.54 1.974 2.20 2.13 2.7721 2.7066 -10.18%
Adjusted Per Share Value based on latest NOSH - 42,514
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 202.63 313.61 375.61 324.17 356.38 250.32 -3.94%
EPS 28.79 6.51 8.52 7.24 5.93 8.49 26.17%
DPS 0.00 0.00 0.00 1.65 1.65 1.66 -
NAPS 1.5367 0.8981 0.9541 0.8805 1.145 1.1195 6.21%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 30/03/01 31/03/00 -
Price 0.93 1.68 1.82 1.86 1.74 6.35 -
P/RPS 0.46 0.24 0.21 0.24 0.20 1.05 -14.54%
P/EPS 3.22 11.74 9.26 10.62 12.12 30.95 -35.00%
EY 31.03 8.52 10.80 9.42 8.25 3.23 53.84%
DY 0.00 0.00 0.00 2.15 2.30 0.63 -
P/NAPS 0.60 0.85 0.83 0.87 0.63 2.35 -22.89%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 29/08/05 26/08/04 29/08/03 30/08/02 25/06/01 - -
Price 0.83 0.78 1.94 1.87 1.75 0.00 -
P/RPS 0.41 0.11 0.22 0.24 0.20 0.00 -
P/EPS 2.88 5.45 9.87 10.68 12.18 0.00 -
EY 34.77 18.35 10.13 9.37 8.21 0.00 -
DY 0.00 0.00 0.00 2.14 2.29 0.00 -
P/NAPS 0.54 0.40 0.88 0.88 0.63 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