[OCB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.3%
YoY- -14.41%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 298,098 258,087 275,940 262,949 255,514 460,693 608,360 -11.20%
PBT 11,040 5,721 5,274 15,526 20,745 -16,880 -3,428 -
Tax -4,060 -1,953 -1,708 -2,936 -3,342 -4,060 -934 27.73%
NP 6,980 3,768 3,566 12,590 17,403 -20,940 -4,362 -
-
NP to SH 6,982 3,768 3,566 12,590 14,710 -15,579 -4,877 -
-
Tax Rate 36.78% 34.14% 32.39% 18.91% 16.11% - - -
Total Cost 291,118 254,319 272,374 250,359 238,111 481,633 612,722 -11.65%
-
Net Worth 234,497 229,355 226,270 225,241 212,338 197,427 213,612 1.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,057 1,425 1,544 - - - - -
Div Payout % 29.46% 37.82% 43.33% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 234,497 229,355 226,270 225,241 212,338 197,427 213,612 1.56%
NOSH 102,850 102,850 102,850 102,850 103,076 102,826 103,194 -0.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.34% 1.46% 1.29% 4.79% 6.81% -4.55% -0.72% -
ROE 2.98% 1.64% 1.58% 5.59% 6.93% -7.89% -2.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 289.84 250.94 268.29 255.66 247.89 448.03 589.53 -11.15%
EPS 6.79 3.66 3.47 12.24 14.27 -15.15 -4.73 -
DPS 2.00 1.39 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.20 2.19 2.06 1.92 2.07 1.62%
Adjusted Per Share Value based on latest NOSH - 102,850
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 289.84 250.94 268.29 255.66 248.43 447.93 591.50 -11.20%
EPS 6.79 3.66 3.47 12.24 14.30 -15.15 -4.74 -
DPS 2.00 1.39 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.20 2.19 2.0645 1.9196 2.0769 1.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.70 0.865 0.58 0.61 0.53 0.63 0.51 -
P/RPS 0.24 0.34 0.22 0.24 0.21 0.14 0.09 17.75%
P/EPS 10.31 23.61 16.73 4.98 3.71 -4.16 -10.79 -
EY 9.70 4.24 5.98 20.07 26.93 -24.05 -9.27 -
DY 2.86 1.60 2.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.26 0.28 0.26 0.33 0.25 3.64%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 21/11/14 28/11/13 28/11/12 22/11/11 29/11/10 25/11/09 -
Price 0.85 0.72 0.62 0.64 0.56 0.62 0.58 -
P/RPS 0.29 0.29 0.23 0.25 0.23 0.14 0.10 19.40%
P/EPS 12.52 19.65 17.88 5.23 3.92 -4.09 -12.27 -
EY 7.99 5.09 5.59 19.13 25.48 -24.44 -8.15 -
DY 2.35 1.92 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.28 0.29 0.27 0.32 0.28 4.75%

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