[OCB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.26%
YoY- 71.3%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
Revenue 171,404 231,465 349,911 384,305 321,156 384,591 157,601 -0.08%
PBT 10,898 36,445 19,097 22,726 13,730 16,836 13,610 0.23%
Tax -4,873 -7,646 -11,051 -12,366 -7,682 -10,520 -6,707 0.34%
NP 6,025 28,799 8,046 10,360 6,048 6,316 6,903 0.14%
-
NP to SH 5,617 28,799 8,046 10,360 6,048 6,316 6,903 0.21%
-
Tax Rate 44.71% 20.98% 57.87% 54.41% 55.95% 62.49% 49.28% -
Total Cost 165,379 202,666 341,865 373,945 315,108 378,275 150,698 -0.09%
-
Net Worth 218,339 157,738 91,474 91,441 123,375 115,998 134,560 -0.51%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
Div 1,848 - - - 1,698 1,701 1,704 -0.08%
Div Payout % 32.90% - - - 28.09% 26.94% 24.69% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
Net Worth 218,339 157,738 91,474 91,441 123,375 115,998 134,560 -0.51%
NOSH 102,990 103,096 46,715 42,531 42,543 42,490 42,448 -0.94%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
NP Margin 3.52% 12.44% 2.30% 2.70% 1.88% 1.64% 4.38% -
ROE 2.57% 18.26% 8.80% 11.33% 4.90% 5.44% 5.13% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
RPS 166.43 224.51 749.02 903.59 754.89 905.13 371.28 0.85%
EPS 5.45 27.93 17.22 24.36 14.22 14.86 16.26 1.17%
DPS 1.80 0.00 0.00 0.00 4.00 4.00 4.02 0.86%
NAPS 2.12 1.53 1.9581 2.15 2.90 2.73 3.17 0.42%
Adjusted Per Share Value based on latest NOSH - 42,531
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
RPS 166.65 225.05 340.21 373.66 312.26 373.93 153.23 -0.08%
EPS 5.46 28.00 7.82 10.07 5.88 6.14 6.71 0.21%
DPS 1.80 0.00 0.00 0.00 1.65 1.65 1.66 -0.08%
NAPS 2.1229 1.5337 0.8894 0.8891 1.1996 1.1278 1.3083 -0.51%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 26/12/00 - -
Price 0.73 0.87 1.99 1.59 2.13 2.42 0.00 -
P/RPS 0.44 0.39 0.27 0.18 0.28 0.27 0.00 -100.00%
P/EPS 13.38 3.11 11.55 6.53 14.98 16.28 0.00 -100.00%
EY 7.47 32.11 8.65 15.32 6.67 6.14 0.00 -100.00%
DY 2.47 0.00 0.00 0.00 1.88 1.65 0.00 -100.00%
P/NAPS 0.34 0.57 1.02 0.74 0.73 0.89 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/12/00 31/12/99 CAGR
Date 31/05/06 30/05/05 27/05/04 30/05/03 31/05/02 27/02/01 - -
Price 0.70 0.81 1.80 1.60 1.90 2.18 0.00 -
P/RPS 0.42 0.36 0.24 0.18 0.25 0.24 0.00 -100.00%
P/EPS 12.83 2.90 10.45 6.57 13.37 14.67 0.00 -100.00%
EY 7.79 34.49 9.57 15.22 7.48 6.82 0.00 -100.00%
DY 2.57 0.00 0.00 0.00 2.11 1.83 0.00 -100.00%
P/NAPS 0.33 0.53 0.92 0.74 0.66 0.80 0.00 -100.00%

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