[OCB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[OCB] OCB BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 29.75%
YoY- -59.56%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 292,477 273,059 282,946 266,942 267,099 244,098 415,185 -5.66%
PBT 8,830 9,686 10,713 6,785 13,094 7,587 -3,573 -
Tax -3,838 -3,494 -3,568 -2,158 -1,652 -2,683 -3,611 1.02%
NP 4,992 6,192 7,145 4,627 11,442 4,904 -7,184 -
-
NP to SH 4,993 6,326 7,147 4,627 11,442 4,904 -4,805 -
-
Tax Rate 43.47% 36.07% 33.31% 31.81% 12.62% 35.36% - -
Total Cost 287,485 266,867 275,801 262,315 255,657 239,194 422,369 -6.20%
-
Net Worth 240,668 205,363 232,448 209,950 224,540 212,694 207,733 2.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,028 1,026 2,057 1,425 1,544 - - -
Div Payout % 20.60% 16.23% 28.78% 30.80% 13.50% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,668 205,363 232,448 209,950 224,540 212,694 207,733 2.48%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,838 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.71% 2.27% 2.53% 1.73% 4.28% 2.01% -1.73% -
ROE 2.07% 3.08% 3.07% 2.20% 5.10% 2.31% -2.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 284.37 265.93 275.10 280.99 259.32 236.41 403.73 -5.66%
EPS 4.85 6.16 6.95 4.87 11.11 4.75 -4.67 -
DPS 1.00 1.00 2.00 1.50 1.50 0.00 0.00 -
NAPS 2.34 2.00 2.26 2.21 2.18 2.06 2.02 2.47%
Adjusted Per Share Value based on latest NOSH - 95,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 284.37 265.49 275.11 259.54 259.70 237.33 403.68 -5.66%
EPS 4.85 6.15 6.95 4.50 11.12 4.77 -4.67 -
DPS 1.00 1.00 2.00 1.39 1.50 0.00 0.00 -
NAPS 2.34 1.9967 2.2601 2.0413 2.1832 2.068 2.0198 2.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.66 0.905 0.685 0.64 0.60 0.55 0.52 -
P/RPS 0.23 0.34 0.25 0.23 0.23 0.23 0.13 9.96%
P/EPS 13.60 14.69 9.86 13.14 5.40 11.58 -11.13 -
EY 7.36 6.81 10.14 7.61 18.51 8.64 -8.99 -
DY 1.52 1.10 2.92 2.34 2.50 0.00 0.00 -
P/NAPS 0.28 0.45 0.30 0.29 0.28 0.27 0.26 1.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 24/02/14 26/02/13 27/02/12 23/02/11 -
Price 0.755 0.83 0.74 0.63 0.575 0.50 0.53 -
P/RPS 0.27 0.31 0.27 0.22 0.22 0.21 0.13 12.94%
P/EPS 15.55 13.47 10.65 12.93 5.18 10.53 -11.34 -
EY 6.43 7.42 9.39 7.73 19.32 9.50 -8.82 -
DY 1.32 1.20 2.70 2.38 2.61 0.00 0.00 -
P/NAPS 0.32 0.42 0.33 0.29 0.26 0.24 0.26 3.51%

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