[OLDTOWN] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 92.86%
YoY- 119.97%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 114,198 109,304 106,964 115,806 99,546 102,885 104,523 6.07%
PBT 20,389 21,885 12,588 31,564 16,253 19,791 20,649 -0.84%
Tax -5,398 -5,309 -2,861 -7,448 -3,789 -6,084 -2,630 61.43%
NP 14,991 16,576 9,727 24,116 12,464 13,707 18,019 -11.53%
-
NP to SH 15,208 16,772 9,908 24,351 12,626 13,882 18,358 -11.78%
-
Tax Rate 26.48% 24.26% 22.73% 23.60% 23.31% 30.74% 12.74% -
Total Cost 99,207 92,728 97,237 91,690 87,082 89,178 86,504 9.55%
-
Net Worth 416,915 421,547 379,856 388,261 365,690 379,833 360,845 10.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 13,897 - 18,529 13,544 13,544 - 27,063 -35.84%
Div Payout % 91.38% - 187.02% 55.62% 107.27% - 147.42% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 416,915 421,547 379,856 388,261 365,690 379,833 360,845 10.09%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 463,239 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.13% 15.17% 9.09% 20.82% 12.52% 13.32% 17.24% -
ROE 3.65% 3.98% 2.61% 6.27% 3.45% 3.65% 5.09% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.65 23.60 23.09 25.65 22.05 22.75 23.17 4.21%
EPS 3.28 3.62 2.19 5.39 2.80 3.07 4.07 -13.38%
DPS 3.00 0.00 4.00 3.00 3.00 0.00 6.00 -36.97%
NAPS 0.90 0.91 0.82 0.86 0.81 0.84 0.80 8.16%
Adjusted Per Share Value based on latest NOSH - 463,239
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.65 23.60 23.09 25.00 21.49 22.21 22.56 6.07%
EPS 3.28 3.62 2.19 5.26 2.73 3.00 3.96 -11.79%
DPS 3.00 0.00 4.00 2.92 2.92 0.00 5.84 -35.83%
NAPS 0.90 0.91 0.82 0.8381 0.7894 0.82 0.779 10.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.56 2.88 2.73 1.91 1.99 1.92 1.48 -
P/RPS 10.38 12.21 11.82 7.45 9.03 8.44 6.39 38.14%
P/EPS 77.98 79.54 127.64 35.41 71.16 62.54 36.36 66.22%
EY 1.28 1.26 0.78 2.82 1.41 1.60 2.75 -39.91%
DY 1.17 0.00 1.47 1.57 1.51 0.00 4.05 -56.26%
P/NAPS 2.84 3.16 3.33 2.22 2.46 2.29 1.85 33.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 25/05/17 22/02/17 24/11/16 25/08/16 26/05/16 -
Price 2.43 2.79 3.09 2.03 2.02 1.78 1.44 -
P/RPS 9.86 11.82 13.38 7.91 9.16 7.82 6.21 36.06%
P/EPS 74.02 77.06 144.47 37.64 72.23 57.98 35.38 63.50%
EY 1.35 1.30 0.69 2.66 1.38 1.72 2.83 -38.92%
DY 1.23 0.00 1.29 1.48 1.49 0.00 4.17 -55.65%
P/NAPS 2.70 3.07 3.77 2.36 2.49 2.12 1.80 31.00%

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