[OLDTOWN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 48.47%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 202,431 102,885 393,406 288,883 186,676 94,059 397,740 -36.17%
PBT 36,044 19,791 68,221 47,572 30,222 13,596 64,165 -31.84%
Tax -9,873 -6,084 -15,949 -13,319 -7,075 -3,867 -15,085 -24.55%
NP 26,171 13,707 52,272 34,253 23,147 9,729 49,080 -34.16%
-
NP to SH 26,508 13,882 52,269 33,911 22,841 9,487 47,494 -32.13%
-
Tax Rate 27.39% 30.74% 23.38% 28.00% 23.41% 28.44% 23.51% -
Total Cost 176,260 89,178 341,134 254,630 163,529 84,330 348,660 -36.46%
-
Net Worth 365,690 379,833 360,845 361,282 355,160 344,179 335,718 5.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 13,544 - 40,595 13,548 - - 26,857 -36.56%
Div Payout % 51.09% - 77.67% 39.95% - - 56.55% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 365,690 379,833 360,845 361,282 355,160 344,179 335,718 5.85%
NOSH 463,239 463,239 463,239 463,239 463,239 441,255 447,624 2.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.93% 13.32% 13.29% 11.86% 12.40% 10.34% 12.34% -
ROE 7.25% 3.65% 14.49% 9.39% 6.43% 2.76% 14.15% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.84 22.75 87.22 63.97 40.47 21.32 88.86 -36.53%
EPS 5.87 3.07 11.57 7.51 5.06 2.15 10.61 -32.53%
DPS 3.00 0.00 9.00 3.00 0.00 0.00 6.00 -36.92%
NAPS 0.81 0.84 0.80 0.80 0.77 0.78 0.75 5.24%
Adjusted Per Share Value based on latest NOSH - 463,239
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.70 22.21 84.93 62.36 40.30 20.30 85.86 -36.17%
EPS 5.72 3.00 11.28 7.32 4.93 2.05 10.25 -32.14%
DPS 2.92 0.00 8.76 2.92 0.00 0.00 5.80 -36.63%
NAPS 0.7894 0.82 0.779 0.7799 0.7667 0.743 0.7247 5.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.99 1.92 1.48 1.59 1.27 1.60 1.72 -
P/RPS 4.44 8.44 1.70 2.49 3.14 7.51 1.94 73.40%
P/EPS 33.89 62.54 12.77 21.17 25.65 74.42 16.21 63.28%
EY 2.95 1.60 7.83 4.72 3.90 1.34 6.17 -38.77%
DY 1.51 0.00 6.08 1.89 0.00 0.00 3.49 -42.70%
P/NAPS 2.46 2.29 1.85 1.99 1.65 2.05 2.29 4.87%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 20/05/15 -
Price 2.02 1.78 1.44 1.54 1.36 1.37 1.64 -
P/RPS 4.51 7.82 1.65 2.41 3.36 6.43 1.85 80.84%
P/EPS 34.40 57.98 12.43 20.51 27.46 63.72 15.46 70.18%
EY 2.91 1.72 8.05 4.88 3.64 1.57 6.47 -41.21%
DY 1.49 0.00 6.25 1.95 0.00 0.00 3.66 -44.98%
P/NAPS 2.49 2.12 1.80 1.93 1.77 1.76 2.19 8.91%

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