[OCB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[OCB] OCB BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -22.68%
YoY- 205.68%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 260,500 262,892 227,404 244,098 235,365 234,578 228,020 9.25%
PBT 19,618 28,254 5,508 7,587 9,033 12,416 8,632 72.60%
Tax -2,994 -3,662 -2,284 -2,683 -2,657 -3,120 -2,072 27.72%
NP 16,624 24,592 3,224 4,904 6,376 9,296 6,560 85.56%
-
NP to SH 16,624 24,592 3,224 4,930 6,376 9,296 6,680 83.33%
-
Tax Rate 15.26% 12.96% 41.47% 35.36% 29.41% 25.13% 24.00% -
Total Cost 243,876 238,300 224,180 239,194 228,989 225,282 221,460 6.62%
-
Net Worth 225,241 224,213 212,899 211,914 211,847 211,833 209,265 5.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 225,241 224,213 212,899 211,914 211,847 211,833 209,265 5.01%
NOSH 102,850 102,850 102,850 102,871 102,838 102,831 103,086 -0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.38% 9.35% 1.42% 2.01% 2.71% 3.96% 2.88% -
ROE 7.38% 10.97% 1.51% 2.33% 3.01% 4.39% 3.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 253.28 255.61 221.10 237.28 228.87 228.12 221.19 9.42%
EPS 16.16 23.92 3.12 4.79 6.20 9.04 6.48 83.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.18 2.07 2.06 2.06 2.06 2.03 5.17%
Adjusted Per Share Value based on latest NOSH - 103,249
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 253.13 255.45 220.97 237.19 228.71 227.94 221.57 9.25%
EPS 16.15 23.90 3.13 4.79 6.20 9.03 6.49 83.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1887 2.1787 2.0688 2.0592 2.0585 2.0584 2.0335 5.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.61 0.54 0.51 0.55 0.53 0.45 0.52 -
P/RPS 0.24 0.21 0.23 0.23 0.23 0.20 0.24 0.00%
P/EPS 3.77 2.26 16.27 11.48 8.55 4.98 8.02 -39.46%
EY 26.50 44.28 6.15 8.71 11.70 20.09 12.46 65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.25 0.27 0.26 0.22 0.26 5.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 27/02/12 22/11/11 24/08/11 26/05/11 -
Price 0.64 0.52 0.48 0.50 0.56 0.43 0.48 -
P/RPS 0.25 0.20 0.22 0.21 0.24 0.19 0.22 8.87%
P/EPS 3.96 2.17 15.31 10.43 9.03 4.76 7.41 -34.07%
EY 25.26 45.98 6.53 9.58 11.07 21.02 13.50 51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.23 0.24 0.27 0.21 0.24 13.40%

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