[OLDTOWN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -80.02%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 393,406 288,883 186,676 94,059 397,740 300,568 194,881 59.65%
PBT 68,221 47,572 30,222 13,596 64,165 49,766 30,148 72.27%
Tax -15,949 -13,319 -7,075 -3,867 -15,085 -10,953 -6,169 88.26%
NP 52,272 34,253 23,147 9,729 49,080 38,813 23,979 68.04%
-
NP to SH 52,269 33,911 22,841 9,487 47,494 37,319 22,950 73.01%
-
Tax Rate 23.38% 28.00% 23.41% 28.44% 23.51% 22.01% 20.46% -
Total Cost 341,134 254,630 163,529 84,330 348,660 261,755 170,902 58.46%
-
Net Worth 360,845 361,282 355,160 344,179 335,718 341,304 327,857 6.59%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 40,595 13,548 - - 26,857 13,472 - -
Div Payout % 77.67% 39.95% - - 56.55% 36.10% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 360,845 361,282 355,160 344,179 335,718 341,304 327,857 6.59%
NOSH 463,239 463,239 463,239 441,255 447,624 449,085 449,119 2.08%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.29% 11.86% 12.40% 10.34% 12.34% 12.91% 12.30% -
ROE 14.49% 9.39% 6.43% 2.76% 14.15% 10.93% 7.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 87.22 63.97 40.47 21.32 88.86 66.93 43.39 59.20%
EPS 11.57 7.51 5.06 2.15 10.61 8.31 5.11 72.34%
DPS 9.00 3.00 0.00 0.00 6.00 3.00 0.00 -
NAPS 0.80 0.80 0.77 0.78 0.75 0.76 0.73 6.28%
Adjusted Per Share Value based on latest NOSH - 441,255
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 84.93 62.36 40.30 20.30 85.86 64.88 42.07 59.66%
EPS 11.28 7.32 4.93 2.05 10.25 8.06 4.95 73.08%
DPS 8.76 2.92 0.00 0.00 5.80 2.91 0.00 -
NAPS 0.779 0.7799 0.7667 0.743 0.7247 0.7368 0.7077 6.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.48 1.59 1.27 1.60 1.72 1.50 1.78 -
P/RPS 1.70 2.49 3.14 7.51 1.94 2.24 4.10 -44.36%
P/EPS 12.77 21.17 25.65 74.42 16.21 18.05 34.83 -48.74%
EY 7.83 4.72 3.90 1.34 6.17 5.54 2.87 95.12%
DY 6.08 1.89 0.00 0.00 3.49 2.00 0.00 -
P/NAPS 1.85 1.99 1.65 2.05 2.29 1.97 2.44 -16.83%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 25/11/15 27/08/15 20/05/15 26/02/15 26/11/14 -
Price 1.44 1.54 1.36 1.37 1.64 1.77 1.65 -
P/RPS 1.65 2.41 3.36 6.43 1.85 2.64 3.80 -42.62%
P/EPS 12.43 20.51 27.46 63.72 15.46 21.30 32.29 -47.05%
EY 8.05 4.88 3.64 1.57 6.47 4.69 3.10 88.81%
DY 6.25 1.95 0.00 0.00 3.66 1.69 0.00 -
P/NAPS 1.80 1.93 1.77 1.76 2.19 2.33 2.26 -14.06%

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