[OLDTOWN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 90.67%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 338,151 223,502 109,304 425,201 318,237 202,431 102,885 120.57%
PBT 58,275 42,274 21,885 80,196 67,608 36,044 19,791 105.03%
Tax -15,293 -10,707 -5,309 -20,182 -17,321 -9,873 -6,084 84.56%
NP 42,982 31,567 16,576 60,014 50,287 26,171 13,707 113.79%
-
NP to SH 43,613 31,980 16,772 60,767 50,859 26,508 13,882 114.06%
-
Tax Rate 26.24% 25.33% 24.26% 25.17% 25.62% 27.39% 30.74% -
Total Cost 295,169 191,935 92,728 365,187 267,950 176,260 89,178 121.61%
-
Net Worth 426,179 416,915 421,547 379,856 388,261 365,690 379,833 7.95%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 13,897 13,897 - 46,323 27,088 13,544 - -
Div Payout % 31.86% 43.46% - 76.23% 53.26% 51.09% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 426,179 416,915 421,547 379,856 388,261 365,690 379,833 7.95%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 463,239 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.71% 14.12% 15.17% 14.11% 15.80% 12.93% 13.32% -
ROE 10.23% 7.67% 3.98% 16.00% 13.10% 7.25% 3.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.00 48.25 23.60 91.79 70.49 44.84 22.75 117.08%
EPS 9.41 6.90 3.62 13.46 11.27 5.87 3.07 110.57%
DPS 3.00 3.00 0.00 10.00 6.00 3.00 0.00 -
NAPS 0.92 0.90 0.91 0.82 0.86 0.81 0.84 6.23%
Adjusted Per Share Value based on latest NOSH - 463,239
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.00 48.25 23.60 91.79 68.70 43.70 22.21 120.58%
EPS 9.41 6.90 3.62 13.46 10.98 5.72 3.00 113.83%
DPS 3.00 3.00 0.00 10.00 5.85 2.92 0.00 -
NAPS 0.92 0.90 0.91 0.82 0.8381 0.7894 0.82 7.95%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.09 2.56 2.88 2.73 1.91 1.99 1.92 -
P/RPS 4.23 5.31 12.21 2.97 2.71 4.44 8.44 -36.82%
P/EPS 32.82 37.08 79.54 20.81 16.95 33.89 62.54 -34.86%
EY 3.05 2.70 1.26 4.81 5.90 2.95 1.60 53.55%
DY 0.97 1.17 0.00 3.66 3.14 1.51 0.00 -
P/NAPS 3.36 2.84 3.16 3.33 2.22 2.46 2.29 29.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 24/08/17 25/05/17 22/02/17 24/11/16 25/08/16 -
Price 3.16 2.43 2.79 3.09 2.03 2.02 1.78 -
P/RPS 4.33 5.04 11.82 3.37 2.88 4.51 7.82 -32.49%
P/EPS 33.56 35.20 77.06 23.56 18.02 34.40 57.98 -30.47%
EY 2.98 2.84 1.30 4.25 5.55 2.91 1.72 44.10%
DY 0.95 1.23 0.00 3.24 2.96 1.49 0.00 -
P/NAPS 3.43 2.70 3.07 3.77 2.36 2.49 2.12 37.69%

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