[OLDTOWN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 56.99%
YoY- 11.34%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 194,881 97,854 382,195 287,227 186,538 91,239 344,627 -31.59%
PBT 30,148 15,324 66,368 49,328 31,087 15,672 60,181 -36.89%
Tax -6,169 -3,132 -16,038 -10,839 -6,487 -3,227 -15,235 -45.23%
NP 23,979 12,192 50,330 38,489 24,600 12,445 44,946 -34.19%
-
NP to SH 22,950 11,698 48,939 36,992 23,563 12,181 44,911 -36.05%
-
Tax Rate 20.46% 20.44% 24.17% 21.97% 20.87% 20.59% 25.32% -
Total Cost 170,902 85,662 331,865 248,738 161,938 78,794 299,681 -31.20%
-
Net Worth 327,857 340,058 331,097 412,533 330,390 315,400 283,547 10.15%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 27,213 13,600 - - 30,380 -
Div Payout % - - 55.61% 36.76% - - 67.65% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 327,857 340,058 331,097 412,533 330,390 315,400 283,547 10.15%
NOSH 449,119 453,410 453,558 453,333 363,066 362,529 337,556 20.94%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.30% 12.46% 13.17% 13.40% 13.19% 13.64% 13.04% -
ROE 7.00% 3.44% 14.78% 8.97% 7.13% 3.86% 15.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.39 21.58 84.27 63.36 51.38 25.17 102.09 -43.44%
EPS 5.11 2.58 10.79 8.16 6.49 3.36 10.65 -38.68%
DPS 0.00 0.00 6.00 3.00 0.00 0.00 9.00 -
NAPS 0.73 0.75 0.73 0.91 0.91 0.87 0.84 -8.92%
Adjusted Per Share Value based on latest NOSH - 453,682
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.07 21.12 82.50 62.00 40.27 19.70 74.40 -31.59%
EPS 4.95 2.53 10.56 7.99 5.09 2.63 9.69 -36.07%
DPS 0.00 0.00 5.87 2.94 0.00 0.00 6.56 -
NAPS 0.7077 0.7341 0.7147 0.8905 0.7132 0.6809 0.6121 10.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.78 2.20 1.98 2.60 2.70 2.75 2.46 -
P/RPS 4.10 10.19 2.35 4.10 5.26 10.93 2.41 42.46%
P/EPS 34.83 85.27 18.35 31.86 41.60 81.85 18.49 52.46%
EY 2.87 1.17 5.45 3.14 2.40 1.22 5.41 -34.44%
DY 0.00 0.00 3.03 1.15 0.00 0.00 3.66 -
P/NAPS 2.44 2.93 2.71 2.86 2.97 3.16 2.93 -11.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.65 2.04 2.10 1.92 2.46 2.36 3.12 -
P/RPS 3.80 9.45 2.49 3.03 4.79 9.38 3.06 15.51%
P/EPS 32.29 79.07 19.46 23.53 37.90 70.24 23.45 23.74%
EY 3.10 1.26 5.14 4.25 2.64 1.42 4.26 -19.08%
DY 0.00 0.00 2.86 1.56 0.00 0.00 2.88 -
P/NAPS 2.26 2.72 2.88 2.11 2.70 2.71 3.71 -28.11%

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