[OCB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -15.39%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Revenue 173,420 208,402 322,552 386,320 333,413 366,532 257,459 -6.12%
PBT 13,541 37,201 16,394 21,502 14,790 16,835 17,466 -3.98%
Tax -5,188 -7,505 -9,696 -12,736 -7,344 -10,734 -8,738 -8.00%
NP 8,353 29,696 6,698 8,766 7,446 6,101 8,728 -0.69%
-
NP to SH 7,575 29,615 6,698 8,766 7,446 6,101 8,728 -2.24%
-
Tax Rate 38.31% 20.17% 59.14% 59.23% 49.66% 63.76% 50.03% -
Total Cost 165,067 178,706 315,854 377,554 325,967 360,431 248,731 -6.34%
-
Net Worth 222,189 158,052 92,368 98,132 90,555 117,759 115,140 11.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Div 1,848 - - - 1,698 1,701 1,704 1.30%
Div Payout % 24.40% - - - 22.82% 27.89% 19.53% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Net Worth 222,189 158,052 92,368 98,132 90,555 117,759 115,140 11.08%
NOSH 102,865 102,631 46,792 44,605 42,514 42,480 42,540 15.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
NP Margin 4.82% 14.25% 2.08% 2.27% 2.23% 1.66% 3.39% -
ROE 3.41% 18.74% 7.25% 8.93% 8.22% 5.18% 7.58% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 168.59 203.06 689.32 866.08 784.24 862.83 605.21 -18.48%
EPS 7.36 28.86 14.31 19.65 17.51 14.36 20.52 -15.12%
DPS 1.80 0.00 0.00 0.00 4.00 4.00 4.01 -12.02%
NAPS 2.16 1.54 1.974 2.20 2.13 2.7721 2.7066 -3.54%
Adjusted Per Share Value based on latest NOSH - 44,605
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 168.61 202.63 313.61 375.61 324.17 356.38 250.32 -6.12%
EPS 7.37 28.79 6.51 8.52 7.24 5.93 8.49 -2.23%
DPS 1.80 0.00 0.00 0.00 1.65 1.65 1.66 1.30%
NAPS 2.1603 1.5367 0.8981 0.9541 0.8805 1.145 1.1195 11.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/03/01 31/03/00 -
Price 0.69 0.93 1.68 1.82 1.86 1.74 6.35 -
P/RPS 0.41 0.46 0.24 0.21 0.24 0.20 1.05 -13.96%
P/EPS 9.37 3.22 11.74 9.26 10.62 12.12 30.95 -17.39%
EY 10.67 31.03 8.52 10.80 9.42 8.25 3.23 21.06%
DY 2.61 0.00 0.00 0.00 2.15 2.30 0.63 25.52%
P/NAPS 0.32 0.60 0.85 0.83 0.87 0.63 2.35 -27.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 28/08/06 29/08/05 26/08/04 29/08/03 30/08/02 25/06/01 - -
Price 0.59 0.83 0.78 1.94 1.87 1.75 0.00 -
P/RPS 0.35 0.41 0.11 0.22 0.24 0.20 0.00 -
P/EPS 8.01 2.88 5.45 9.87 10.68 12.18 0.00 -
EY 12.48 34.77 18.35 10.13 9.37 8.21 0.00 -
DY 3.05 0.00 0.00 0.00 2.14 2.29 0.00 -
P/NAPS 0.27 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