[OLDTOWN] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 27.7%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 92,617 94,059 97,172 105,687 94,297 97,854 94,968 -1.65%
PBT 16,626 13,596 14,398 19,618 14,824 15,324 17,040 -1.62%
Tax -3,208 -3,867 -4,132 -4,784 -3,037 -3,132 -5,199 -27.50%
NP 13,418 9,729 10,266 14,834 11,787 12,192 11,841 8.68%
-
NP to SH 13,354 9,487 10,174 14,369 11,252 11,698 11,947 7.69%
-
Tax Rate 19.30% 28.44% 28.70% 24.39% 20.49% 20.44% 30.51% -
Total Cost 79,199 84,330 86,906 90,853 82,510 85,662 83,127 -3.17%
-
Net Worth 355,160 344,179 336,145 341,263 328,558 340,058 330,352 4.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 13,445 13,470 - - 13,576 -
Div Payout % - - 132.16% 93.75% - - 113.64% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 355,160 344,179 336,145 341,263 328,558 340,058 330,352 4.94%
NOSH 463,239 441,255 448,193 449,031 450,080 453,410 452,537 1.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.49% 10.34% 10.56% 14.04% 12.50% 12.46% 12.47% -
ROE 3.76% 2.76% 3.03% 4.21% 3.42% 3.44% 3.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.08 21.32 21.68 23.54 20.95 21.58 20.99 -2.90%
EPS 2.96 2.15 2.27 3.20 2.50 2.58 2.64 7.91%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 0.77 0.78 0.75 0.76 0.73 0.75 0.73 3.61%
Adjusted Per Share Value based on latest NOSH - 449,031
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.99 20.30 20.98 22.81 20.36 21.12 20.50 -1.66%
EPS 2.88 2.05 2.20 3.10 2.43 2.53 2.58 7.60%
DPS 0.00 0.00 2.90 2.91 0.00 0.00 2.93 -
NAPS 0.7667 0.743 0.7256 0.7367 0.7093 0.7341 0.7131 4.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.27 1.60 1.72 1.50 1.78 2.20 1.98 -
P/RPS 6.32 7.51 7.93 6.37 8.50 10.19 9.44 -23.45%
P/EPS 43.87 74.42 75.77 46.88 71.20 85.27 75.00 -30.03%
EY 2.28 1.34 1.32 2.13 1.40 1.17 1.33 43.19%
DY 0.00 0.00 1.74 2.00 0.00 0.00 1.52 -
P/NAPS 1.65 2.05 2.29 1.97 2.44 2.93 2.71 -28.14%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 20/05/15 26/02/15 26/11/14 27/08/14 28/05/14 -
Price 1.36 1.37 1.64 1.77 1.65 2.04 2.10 -
P/RPS 6.77 6.43 7.56 7.52 7.88 9.45 10.01 -22.93%
P/EPS 46.97 63.72 72.25 55.31 66.00 79.07 79.55 -29.59%
EY 2.13 1.57 1.38 1.81 1.52 1.26 1.26 41.86%
DY 0.00 0.00 1.83 1.69 0.00 0.00 1.43 -
P/NAPS 1.77 1.76 2.19 2.33 2.26 2.72 2.88 -27.69%

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