[OCB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[OCB] OCB BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 93.58%
YoY- 99.29%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 279,635 243,944 377,514 478,109 710,849 562,674 200,766 5.67%
PBT 14,028 6,806 -3,410 4,151 -7,779 6,865 14,165 -0.16%
Tax -1,706 -2,736 -3,320 -4,681 -242 -5,689 -5,667 -18.11%
NP 12,322 4,070 -6,730 -530 -8,021 1,176 8,498 6.38%
-
NP to SH 12,322 4,040 -4,453 -58 -8,141 788 7,611 8.35%
-
Tax Rate 12.16% 40.20% - 112.77% - 82.87% 40.01% -
Total Cost 267,313 239,874 384,244 478,639 718,870 561,498 192,268 5.64%
-
Net Worth 225,241 212,899 209,265 214,174 213,426 229,400 224,922 0.02%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,544 - - - - 1,886 1,877 -3.19%
Div Payout % 12.54% - - - - 239.47% 24.67% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 225,241 212,899 209,265 214,174 213,426 229,400 224,922 0.02%
NOSH 102,850 102,850 103,086 102,968 102,608 105,714 102,704 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.41% 1.67% -1.78% -0.11% -1.13% 0.21% 4.23% -
ROE 5.47% 1.90% -2.13% -0.03% -3.81% 0.34% 3.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 271.89 237.18 366.21 464.32 692.78 532.26 195.48 5.64%
EPS 11.98 3.93 -4.32 -0.06 -7.93 0.75 7.41 8.32%
DPS 1.50 0.00 0.00 0.00 0.00 1.78 1.83 -3.25%
NAPS 2.19 2.07 2.03 2.08 2.08 2.17 2.19 0.00%
Adjusted Per Share Value based on latest NOSH - 102,968
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 271.89 237.18 367.05 464.86 691.15 547.08 195.20 5.67%
EPS 11.98 3.93 -4.33 -0.06 -7.92 0.77 7.40 8.35%
DPS 1.50 0.00 0.00 0.00 0.00 1.83 1.83 -3.25%
NAPS 2.19 2.07 2.0347 2.0824 2.0751 2.2304 2.1869 0.02%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.53 0.51 0.52 0.53 0.58 0.61 0.76 -
P/RPS 0.19 0.22 0.14 0.11 0.08 0.11 0.39 -11.28%
P/EPS 4.42 12.98 -12.04 -940.92 -7.31 81.83 10.26 -13.08%
EY 22.60 7.70 -8.31 -0.11 -13.68 1.22 9.75 15.02%
DY 2.83 0.00 0.00 0.00 0.00 2.93 2.41 2.71%
P/NAPS 0.24 0.25 0.26 0.25 0.28 0.28 0.35 -6.08%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 26/05/11 26/05/10 27/05/09 28/05/08 29/05/07 -
Price 0.57 0.48 0.48 0.57 0.53 0.60 0.69 -
P/RPS 0.21 0.20 0.13 0.12 0.08 0.11 0.35 -8.15%
P/EPS 4.76 12.22 -11.11 -1,011.93 -6.68 80.49 9.31 -10.56%
EY 21.02 8.18 -9.00 -0.10 -14.97 1.24 10.74 11.83%
DY 2.63 0.00 0.00 0.00 0.00 2.97 2.65 -0.12%
P/NAPS 0.26 0.23 0.24 0.27 0.25 0.28 0.32 -3.39%

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