[OCB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -80.78%
YoY- -81.13%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 269,790 294,340 253,095 277,178 258,255 324,453 466,189 -8.70%
PBT 9,327 9,850 6,559 3,781 15,506 483 2,778 22.34%
Tax -3,330 -3,903 -1,946 -1,413 -2,954 -3,546 -4,777 -5.83%
NP 5,997 5,947 4,613 2,368 12,552 -3,063 -1,999 -
-
NP to SH 6,131 5,949 4,613 2,368 12,552 -920 -1,569 -
-
Tax Rate 35.70% 39.62% 29.67% 37.37% 19.05% 734.16% 171.96% -
Total Cost 263,793 288,393 248,482 274,810 245,703 327,516 468,188 -9.11%
-
Net Worth 238,131 232,440 228,327 227,298 224,213 211,540 212,749 1.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,026 2,057 1,425 1,544 - - - -
Div Payout % 16.75% 34.58% 30.89% 65.24% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 238,131 232,440 228,327 227,298 224,213 211,540 212,749 1.89%
NOSH 102,850 102,850 102,850 102,850 102,850 102,689 102,777 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.22% 2.02% 1.82% 0.85% 4.86% -0.94% -0.43% -
ROE 2.57% 2.56% 2.02% 1.04% 5.60% -0.43% -0.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 261.71 286.18 246.08 269.50 251.10 315.95 453.59 -8.75%
EPS 5.95 5.78 4.49 2.30 12.20 -0.90 -1.53 -
DPS 1.00 2.00 1.39 1.50 0.00 0.00 0.00 -
NAPS 2.31 2.26 2.22 2.21 2.18 2.06 2.07 1.84%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 262.16 286.01 245.93 269.34 250.95 315.27 453.00 -8.70%
EPS 5.96 5.78 4.48 2.30 12.20 -0.89 -1.52 -
DPS 1.00 2.00 1.38 1.50 0.00 0.00 0.00 -
NAPS 2.3139 2.2587 2.2187 2.2087 2.1787 2.0556 2.0673 1.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.705 0.75 1.00 0.67 0.54 0.45 0.58 -
P/RPS 0.27 0.26 0.41 0.25 0.22 0.14 0.13 12.94%
P/EPS 11.85 12.97 22.30 29.10 4.42 -50.23 -37.99 -
EY 8.44 7.71 4.49 3.44 22.60 -1.99 -2.63 -
DY 1.42 2.67 1.39 2.24 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.45 0.30 0.25 0.22 0.28 1.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 25/08/14 29/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.69 0.73 0.87 0.57 0.52 0.43 0.65 -
P/RPS 0.26 0.26 0.35 0.21 0.21 0.14 0.14 10.85%
P/EPS 11.60 12.62 19.40 24.76 4.26 -48.00 -42.58 -
EY 8.62 7.92 5.16 4.04 23.47 -2.08 -2.35 -
DY 1.45 2.74 1.59 2.63 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.39 0.26 0.24 0.21 0.31 -0.54%

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