[OLDTOWN] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -14.25%
YoY- -17.26%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 95,299 91,239 88,380 87,921 83,015 85,311 76,872 15.38%
PBT 15,415 15,672 15,805 13,014 14,970 16,392 15,569 -0.65%
Tax -3,260 -3,227 -4,107 -3,356 -3,716 -4,056 -4,112 -14.32%
NP 12,155 12,445 11,698 9,658 11,254 12,336 11,457 4.01%
-
NP to SH 11,382 12,181 11,687 9,649 11,252 12,323 11,432 -0.29%
-
Tax Rate 21.15% 20.59% 25.99% 25.79% 24.82% 24.74% 26.41% -
Total Cost 83,144 78,794 76,682 78,263 71,761 72,975 65,415 17.32%
-
Net Worth 329,860 315,400 283,730 268,580 237,578 227,958 227,979 27.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 10,133 - 19,798 - - -
Div Payout % - - 86.71% - 175.95% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 329,860 315,400 283,730 268,580 237,578 227,958 227,979 27.89%
NOSH 362,484 362,529 337,774 331,580 329,970 330,375 330,404 6.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.75% 13.64% 13.24% 10.98% 13.56% 14.46% 14.90% -
ROE 3.45% 3.86% 4.12% 3.59% 4.74% 5.41% 5.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.29 25.17 26.17 26.52 25.16 25.82 23.27 8.46%
EPS 3.14 3.36 3.46 2.91 3.41 3.73 3.46 -6.25%
DPS 0.00 0.00 3.00 0.00 6.00 0.00 0.00 -
NAPS 0.91 0.87 0.84 0.81 0.72 0.69 0.69 20.24%
Adjusted Per Share Value based on latest NOSH - 331,580
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.57 19.70 19.08 18.98 17.92 18.42 16.59 15.39%
EPS 2.46 2.63 2.52 2.08 2.43 2.66 2.47 -0.26%
DPS 0.00 0.00 2.19 0.00 4.27 0.00 0.00 -
NAPS 0.7121 0.6809 0.6125 0.5798 0.5129 0.4921 0.4921 27.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.70 2.75 2.46 2.26 1.92 1.67 1.27 -
P/RPS 10.27 10.93 9.40 8.52 7.63 6.47 5.46 52.31%
P/EPS 85.99 81.85 71.10 77.66 56.30 44.77 36.71 76.28%
EY 1.16 1.22 1.41 1.29 1.78 2.23 2.72 -43.31%
DY 0.00 0.00 1.22 0.00 3.13 0.00 0.00 -
P/NAPS 2.97 3.16 2.93 2.79 2.67 2.42 1.84 37.56%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 27/08/12 25/05/12 -
Price 2.46 2.36 3.12 2.14 1.91 2.15 1.44 -
P/RPS 9.36 9.38 11.92 8.07 7.59 8.33 6.19 31.70%
P/EPS 78.34 70.24 90.17 73.54 56.01 57.64 41.62 52.38%
EY 1.28 1.42 1.11 1.36 1.79 1.73 2.40 -34.20%
DY 0.00 0.00 0.96 0.00 3.14 0.00 0.00 -
P/NAPS 2.70 2.71 3.71 2.64 2.65 3.12 2.09 18.59%

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