[OLDTOWN] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -24.38%
YoY- 46.33%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 106,964 115,806 99,546 102,885 104,523 102,207 92,617 10.06%
PBT 12,588 31,564 16,253 19,791 20,649 17,350 16,626 -16.91%
Tax -2,861 -7,448 -3,789 -6,084 -2,630 -6,244 -3,208 -7.34%
NP 9,727 24,116 12,464 13,707 18,019 11,106 13,418 -19.28%
-
NP to SH 9,908 24,351 12,626 13,882 18,358 11,070 13,354 -18.02%
-
Tax Rate 22.73% 23.60% 23.31% 30.74% 12.74% 35.99% 19.30% -
Total Cost 97,237 91,690 87,082 89,178 86,504 91,101 79,199 14.64%
-
Net Worth 379,856 388,261 365,690 379,833 360,845 361,282 355,160 4.57%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 18,529 13,544 13,544 - 27,063 13,548 - -
Div Payout % 187.02% 55.62% 107.27% - 147.42% 122.39% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 379,856 388,261 365,690 379,833 360,845 361,282 355,160 4.57%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 463,239 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.09% 20.82% 12.52% 13.32% 17.24% 10.87% 14.49% -
ROE 2.61% 6.27% 3.45% 3.65% 5.09% 3.06% 3.76% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.09 25.65 22.05 22.75 23.17 22.63 20.08 9.74%
EPS 2.19 5.39 2.80 3.07 4.07 2.45 2.96 -18.18%
DPS 4.00 3.00 3.00 0.00 6.00 3.00 0.00 -
NAPS 0.82 0.86 0.81 0.84 0.80 0.80 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 463,239
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.09 25.00 21.49 22.21 22.56 22.06 19.99 10.07%
EPS 2.19 5.26 2.73 3.00 3.96 2.39 2.88 -16.67%
DPS 4.00 2.92 2.92 0.00 5.84 2.92 0.00 -
NAPS 0.82 0.8381 0.7894 0.82 0.779 0.7799 0.7667 4.57%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.73 1.91 1.99 1.92 1.48 1.59 1.27 -
P/RPS 11.82 7.45 9.03 8.44 6.39 7.03 6.32 51.74%
P/EPS 127.64 35.41 71.16 62.54 36.36 64.86 43.87 103.67%
EY 0.78 2.82 1.41 1.60 2.75 1.54 2.28 -51.05%
DY 1.47 1.57 1.51 0.00 4.05 1.89 0.00 -
P/NAPS 3.33 2.22 2.46 2.29 1.85 1.99 1.65 59.63%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 22/02/17 24/11/16 25/08/16 26/05/16 25/02/16 25/11/15 -
Price 3.09 2.03 2.02 1.78 1.44 1.54 1.36 -
P/RPS 13.38 7.91 9.16 7.82 6.21 6.80 6.77 57.42%
P/EPS 144.47 37.64 72.23 57.98 35.38 62.82 46.97 111.35%
EY 0.69 2.66 1.38 1.72 2.83 1.59 2.13 -52.79%
DY 1.29 1.48 1.49 0.00 4.17 1.95 0.00 -
P/NAPS 3.77 2.36 2.49 2.12 1.80 1.93 1.77 65.46%

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