[OLDTOWN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 7.79%
YoY- -37.14%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 344,627 256,247 168,326 85,311 76,872 285,497 201,665 42.89%
PBT 60,181 44,376 31,362 16,392 15,569 51,933 37,204 37.75%
Tax -15,235 -11,128 -7,772 -4,056 -4,112 -11,726 -8,677 45.49%
NP 44,946 33,248 23,590 12,336 11,457 40,207 28,527 35.36%
-
NP to SH 44,911 33,224 23,575 12,323 11,432 40,168 28,506 35.36%
-
Tax Rate 25.32% 25.08% 24.78% 24.74% 26.41% 22.58% 23.32% -
Total Cost 299,681 222,999 144,736 72,975 65,415 245,290 173,138 44.11%
-
Net Worth 283,547 0 237,559 227,652 227,979 131,632 129,663 68.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 30,380 19,876 19,796 - - 12,963 4,987 233.18%
Div Payout % 67.65% 59.83% 83.97% - - 32.27% 17.49% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 283,547 0 237,559 227,652 227,979 131,632 129,663 68.39%
NOSH 337,556 331,275 329,943 329,930 330,404 199,443 199,482 41.95%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.04% 12.97% 14.01% 14.46% 14.90% 14.08% 14.15% -
ROE 15.84% 0.00% 9.92% 5.41% 5.01% 30.52% 21.98% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 102.09 77.35 51.02 25.86 23.27 143.15 101.09 0.65%
EPS 10.65 8.03 7.14 3.73 3.46 20.14 14.29 -17.78%
DPS 9.00 6.00 6.00 0.00 0.00 6.50 2.50 134.70%
NAPS 0.84 0.00 0.72 0.69 0.69 0.66 0.65 18.62%
Adjusted Per Share Value based on latest NOSH - 330,375
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.40 55.32 36.34 18.42 16.59 61.63 43.53 42.90%
EPS 9.69 7.17 5.09 2.66 2.47 8.67 6.15 35.36%
DPS 6.56 4.29 4.27 0.00 0.00 2.80 1.08 232.53%
NAPS 0.6121 0.00 0.5128 0.4914 0.4921 0.2842 0.2799 68.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.46 2.26 1.92 1.67 1.27 1.20 0.92 -
P/RPS 2.41 2.92 3.76 6.46 5.46 0.84 0.91 91.30%
P/EPS 18.49 22.53 26.87 44.71 36.71 5.96 6.44 101.87%
EY 5.41 4.44 3.72 2.24 2.72 16.78 15.53 -50.45%
DY 3.66 2.65 3.13 0.00 0.00 5.42 2.72 21.86%
P/NAPS 2.93 0.00 2.67 2.42 1.84 1.82 1.42 62.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 27/08/12 25/05/12 28/02/12 25/11/11 -
Price 3.12 2.14 1.91 2.15 1.44 1.25 1.04 -
P/RPS 3.06 2.77 3.74 8.31 6.19 0.87 1.03 106.52%
P/EPS 23.45 21.34 26.73 57.56 41.62 6.21 7.28 117.95%
EY 4.26 4.69 3.74 1.74 2.40 16.11 13.74 -54.15%
DY 2.88 2.80 3.14 0.00 0.00 5.20 2.40 12.91%
P/NAPS 3.71 0.00 2.65 3.12 2.09 1.89 1.60 75.09%

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