[OCB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.65%
YoY- -51.74%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 267,099 195,375 131,446 56,851 244,098 176,524 117,289 72.66%
PBT 13,094 14,714 14,127 1,377 7,587 6,775 6,208 64.09%
Tax -1,652 -2,246 -1,831 -571 -2,683 -1,993 -1,560 3.87%
NP 11,442 12,468 12,296 806 4,904 4,782 4,648 81.81%
-
NP to SH 11,442 12,468 12,296 806 4,930 4,782 4,648 81.81%
-
Tax Rate 12.62% 15.26% 12.96% 41.47% 35.36% 29.42% 25.13% -
Total Cost 255,657 182,907 119,150 56,045 239,194 171,742 112,641 72.27%
-
Net Worth 224,213 225,241 224,213 212,899 211,914 211,847 211,833 3.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,542 - - - - - - -
Div Payout % 13.48% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 224,213 225,241 224,213 212,899 211,914 211,847 211,833 3.84%
NOSH 102,850 102,850 102,850 102,850 102,871 102,838 102,831 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.28% 6.38% 9.35% 1.42% 2.01% 2.71% 3.96% -
ROE 5.10% 5.54% 5.48% 0.38% 2.33% 2.26% 2.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 259.70 189.96 127.80 55.28 237.28 171.65 114.06 72.64%
EPS 11.13 12.12 11.96 0.78 4.79 4.65 4.52 81.85%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.19 2.18 2.07 2.06 2.06 2.06 3.82%
Adjusted Per Share Value based on latest NOSH - 102,850
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 259.54 189.85 127.73 55.24 237.19 171.53 113.97 72.66%
EPS 11.12 12.12 11.95 0.78 4.79 4.65 4.52 81.74%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1787 2.1887 2.1787 2.0688 2.0592 2.0585 2.0584 3.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.61 0.54 0.51 0.55 0.53 0.45 -
P/RPS 0.23 0.32 0.42 0.92 0.23 0.31 0.39 -29.56%
P/EPS 5.39 5.03 4.52 65.08 11.48 11.40 9.96 -33.46%
EY 18.54 19.87 22.14 1.54 8.71 8.77 10.04 50.23%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.25 0.25 0.27 0.26 0.22 17.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 27/02/12 22/11/11 24/08/11 -
Price 0.575 0.64 0.52 0.48 0.50 0.56 0.43 -
P/RPS 0.22 0.34 0.41 0.87 0.21 0.33 0.38 -30.42%
P/EPS 5.17 5.28 4.35 61.25 10.43 12.04 9.51 -33.26%
EY 19.35 18.94 22.99 1.63 9.58 8.30 10.51 49.93%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.24 0.23 0.24 0.27 0.21 15.22%

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