[OLDTOWN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 32.3%
YoY- 8.97%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 300,568 194,881 97,854 382,195 287,227 186,538 91,239 120.91%
PBT 49,766 30,148 15,324 66,368 49,328 31,087 15,672 115.58%
Tax -10,953 -6,169 -3,132 -16,038 -10,839 -6,487 -3,227 125.34%
NP 38,813 23,979 12,192 50,330 38,489 24,600 12,445 113.02%
-
NP to SH 37,319 22,950 11,698 48,939 36,992 23,563 12,181 110.51%
-
Tax Rate 22.01% 20.46% 20.44% 24.17% 21.97% 20.87% 20.59% -
Total Cost 261,755 170,902 85,662 331,865 248,738 161,938 78,794 122.15%
-
Net Worth 341,304 327,857 340,058 331,097 412,533 330,390 315,400 5.38%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,472 - - 27,213 13,600 - - -
Div Payout % 36.10% - - 55.61% 36.76% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 341,304 327,857 340,058 331,097 412,533 330,390 315,400 5.38%
NOSH 449,085 449,119 453,410 453,558 453,333 363,066 362,529 15.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.91% 12.30% 12.46% 13.17% 13.40% 13.19% 13.64% -
ROE 10.93% 7.00% 3.44% 14.78% 8.97% 7.13% 3.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.93 43.39 21.58 84.27 63.36 51.38 25.17 91.59%
EPS 8.31 5.11 2.58 10.79 8.16 6.49 3.36 82.58%
DPS 3.00 0.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 0.76 0.73 0.75 0.73 0.91 0.91 0.87 -8.59%
Adjusted Per Share Value based on latest NOSH - 452,537
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 64.88 42.07 21.12 82.50 62.00 40.27 19.70 120.87%
EPS 8.06 4.95 2.53 10.56 7.99 5.09 2.63 110.55%
DPS 2.91 0.00 0.00 5.87 2.94 0.00 0.00 -
NAPS 0.7368 0.7077 0.7341 0.7147 0.8905 0.7132 0.6809 5.38%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.78 2.20 1.98 2.60 2.70 2.75 -
P/RPS 2.24 4.10 10.19 2.35 4.10 5.26 10.93 -65.13%
P/EPS 18.05 34.83 85.27 18.35 31.86 41.60 81.85 -63.39%
EY 5.54 2.87 1.17 5.45 3.14 2.40 1.22 173.46%
DY 2.00 0.00 0.00 3.03 1.15 0.00 0.00 -
P/NAPS 1.97 2.44 2.93 2.71 2.86 2.97 3.16 -26.96%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 1.77 1.65 2.04 2.10 1.92 2.46 2.36 -
P/RPS 2.64 3.80 9.45 2.49 3.03 4.79 9.38 -56.95%
P/EPS 21.30 32.29 79.07 19.46 23.53 37.90 70.24 -54.76%
EY 4.69 3.10 1.26 5.14 4.25 2.64 1.42 121.29%
DY 1.69 0.00 0.00 2.86 1.56 0.00 0.00 -
P/NAPS 2.33 2.26 2.72 2.88 2.11 2.70 2.71 -9.55%

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