[OLDTOWN] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 1.38%
YoY- -1.79%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 382,969 373,076 364,956 344,627 341,662 336,652 341,244 7.97%
PBT 65,770 62,174 62,688 60,181 59,168 62,724 65,568 0.20%
Tax -14,452 -12,974 -12,908 -15,235 -14,837 -15,544 -16,224 -7.40%
NP 51,318 49,200 49,780 44,946 44,330 47,180 49,344 2.64%
-
NP to SH 49,322 47,126 48,724 44,911 44,298 47,150 49,292 0.04%
-
Tax Rate 21.97% 20.87% 20.59% 25.32% 25.08% 24.78% 24.74% -
Total Cost 331,650 323,876 315,176 299,681 297,332 289,472 291,900 8.85%
-
Net Worth 412,533 330,390 315,400 283,547 0 237,559 227,652 48.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,133 - - 30,380 26,502 39,593 - -
Div Payout % 36.76% - - 67.65% 59.83% 83.97% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 412,533 330,390 315,400 283,547 0 237,559 227,652 48.47%
NOSH 453,333 363,066 362,529 337,556 331,275 329,943 329,930 23.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.40% 13.19% 13.64% 13.04% 12.97% 14.01% 14.46% -
ROE 11.96% 14.26% 15.45% 15.84% 0.00% 19.85% 21.65% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 84.48 102.76 100.67 102.09 103.14 102.03 103.43 -12.58%
EPS 10.88 12.98 13.44 10.65 10.71 14.28 14.92 -18.93%
DPS 4.00 0.00 0.00 9.00 8.00 12.00 0.00 -
NAPS 0.91 0.91 0.87 0.84 0.00 0.72 0.69 20.20%
Adjusted Per Share Value based on latest NOSH - 337,774
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.67 80.54 78.78 74.40 73.76 72.67 73.66 7.97%
EPS 10.65 10.17 10.52 9.69 9.56 10.18 10.64 0.06%
DPS 3.91 0.00 0.00 6.56 5.72 8.55 0.00 -
NAPS 0.8905 0.7132 0.6809 0.6121 0.00 0.5128 0.4914 48.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.60 2.70 2.75 2.46 2.26 1.92 1.67 -
P/RPS 3.08 2.63 2.73 2.41 2.19 1.88 1.61 53.92%
P/EPS 23.90 20.80 20.46 18.49 16.90 13.44 11.18 65.71%
EY 4.18 4.81 4.89 5.41 5.92 7.44 8.95 -39.72%
DY 1.54 0.00 0.00 3.66 3.54 6.25 0.00 -
P/NAPS 2.86 2.97 3.16 2.93 0.00 2.67 2.42 11.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 -
Price 1.92 2.46 2.36 3.12 2.14 1.91 2.15 -
P/RPS 2.27 2.39 2.34 3.06 2.07 1.87 2.08 5.98%
P/EPS 17.65 18.95 17.56 23.45 16.00 13.37 14.39 14.54%
EY 5.67 5.28 5.69 4.26 6.25 7.48 6.95 -12.65%
DY 2.08 0.00 0.00 2.88 3.74 6.28 0.00 -
P/NAPS 2.11 2.70 2.71 3.71 0.00 2.65 3.12 -22.89%

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