[OCB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[OCB] OCB BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 16.46%
YoY- -2253.29%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 258,255 324,453 466,189 660,353 648,062 245,332 173,420 6.85%
PBT 15,506 483 2,778 -6,511 4,653 11,101 13,541 2.28%
Tax -2,954 -3,546 -4,777 -154 -4,879 -5,716 -5,188 -8.95%
NP 12,552 -3,063 -1,999 -6,665 -226 5,385 8,353 7.01%
-
NP to SH 12,552 -920 -1,569 -6,801 -289 4,786 7,575 8.77%
-
Tax Rate 19.05% 734.16% 171.96% - 104.86% 51.49% 38.31% -
Total Cost 245,703 327,516 468,188 667,018 648,288 239,947 165,067 6.84%
-
Net Worth 224,213 211,540 212,749 214,842 225,210 226,517 222,189 0.15%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 1,886 1,877 1,848 -
Div Payout % - - - - 0.00% 39.23% 24.40% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 224,213 211,540 212,749 214,842 225,210 226,517 222,189 0.15%
NOSH 102,850 102,689 102,777 102,795 103,783 103,432 102,865 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.86% -0.94% -0.43% -1.01% -0.03% 2.19% 4.82% -
ROE 5.60% -0.43% -0.74% -3.17% -0.13% 2.11% 3.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 251.10 315.95 453.59 642.39 624.43 237.19 168.59 6.85%
EPS 12.20 -0.90 -1.53 -6.62 -0.28 4.63 7.36 8.77%
DPS 0.00 0.00 0.00 0.00 1.85 1.83 1.80 -
NAPS 2.18 2.06 2.07 2.09 2.17 2.19 2.16 0.15%
Adjusted Per Share Value based on latest NOSH - 102,795
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 250.95 315.27 453.00 641.67 629.73 238.39 168.51 6.85%
EPS 12.20 -0.89 -1.52 -6.61 -0.28 4.65 7.36 8.77%
DPS 0.00 0.00 0.00 0.00 1.83 1.82 1.80 -
NAPS 2.1787 2.0556 2.0673 2.0877 2.1884 2.2011 2.159 0.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.54 0.45 0.58 0.58 0.58 0.75 0.69 -
P/RPS 0.22 0.14 0.13 0.09 0.09 0.32 0.41 -9.84%
P/EPS 4.42 -50.23 -37.99 -8.77 -208.29 16.21 9.37 -11.76%
EY 22.60 -1.99 -2.63 -11.41 -0.48 6.17 10.67 13.31%
DY 0.00 0.00 0.00 0.00 3.19 2.44 2.61 -
P/NAPS 0.25 0.22 0.28 0.28 0.27 0.34 0.32 -4.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 24/08/09 25/08/08 28/08/07 28/08/06 -
Price 0.52 0.43 0.65 0.60 0.60 0.67 0.59 -
P/RPS 0.21 0.14 0.14 0.09 0.10 0.28 0.35 -8.15%
P/EPS 4.26 -48.00 -42.58 -9.07 -215.47 14.48 8.01 -9.98%
EY 23.47 -2.08 -2.35 -11.03 -0.46 6.91 12.48 11.08%
DY 0.00 0.00 0.00 0.00 3.08 2.73 3.05 -
P/NAPS 0.24 0.21 0.31 0.29 0.28 0.31 0.27 -1.94%

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