[OCTAGON] YoY TTM Result on 31-Jan-2003 [#1]

Stock
[OCTAGON] OCTAGON CONSOLIDATED BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- -0.37%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
OCTAGON's Result
OCTAGON's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 77,576 59,629 52,673 54,972 59,322 54,725 12,194 36.08%
PBT 18,822 17,166 15,948 15,342 14,370 12,556 3,536 32.10%
Tax -5,713 -5,122 -4,728 -4,444 -4,310 -3,593 -991 33.86%
NP 13,109 12,044 11,220 10,898 10,060 8,963 2,545 31.38%
-
NP to SH 13,221 12,044 11,220 10,898 10,060 8,963 2,545 31.56%
-
Tax Rate 30.35% 29.84% 29.65% 28.97% 29.99% 28.62% 28.03% -
Total Cost 64,467 47,585 41,453 44,074 49,262 45,762 9,649 37.19%
-
Net Worth 109,208 94,006 79,411 71,749 63,571 57,620 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 8,649 7,508 7,495 4,815 4,001 732 - -
Div Payout % 65.42% 62.34% 66.81% 44.19% 39.78% 8.18% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 109,208 94,006 79,411 71,749 63,571 57,620 0 -
NOSH 159,662 65,900 60,160 59,297 39,982 40,014 40,015 25.91%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 16.90% 20.20% 21.30% 19.82% 16.96% 16.38% 20.87% -
ROE 12.11% 12.81% 14.13% 15.19% 15.82% 15.56% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 48.59 90.48 87.55 92.71 148.37 136.76 30.47 8.08%
EPS 8.28 18.28 18.65 18.38 25.16 22.40 6.36 4.49%
DPS 5.42 11.39 12.50 8.12 10.00 1.83 0.00 -
NAPS 0.684 1.4265 1.32 1.21 1.59 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,297
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 46.53 35.76 31.59 32.97 35.58 32.82 7.31 36.09%
EPS 7.93 7.22 6.73 6.54 6.03 5.38 1.53 31.51%
DPS 5.19 4.50 4.50 2.89 2.40 0.44 0.00 -
NAPS 0.655 0.5638 0.4763 0.4303 0.3813 0.3456 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 0.89 1.90 2.43 0.89 1.36 0.86 0.00 -
P/RPS 1.83 2.10 2.78 0.96 0.92 0.63 0.00 -
P/EPS 10.75 10.40 13.03 4.84 5.41 3.84 0.00 -
EY 9.30 9.62 7.68 20.65 18.50 26.05 0.00 -
DY 6.09 6.00 5.14 9.12 7.35 2.13 0.00 -
P/NAPS 1.30 1.33 1.84 0.74 0.86 0.60 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 22/03/06 29/03/05 25/03/04 28/04/03 12/03/02 21/03/01 - -
Price 0.95 1.82 2.85 0.90 1.36 0.75 0.00 -
P/RPS 1.96 2.01 3.26 0.97 0.92 0.55 0.00 -
P/EPS 11.47 9.96 15.28 4.90 5.41 3.35 0.00 -
EY 8.72 10.04 6.54 20.42 18.50 29.87 0.00 -
DY 5.70 6.26 4.39 9.02 7.35 2.44 0.00 -
P/NAPS 1.39 1.28 2.16 0.74 0.86 0.52 0.00 -

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