[OLDTOWN] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -23.51%
YoY- -52.23%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 114,649 114,198 109,304 106,964 115,806 99,546 102,885 7.46%
PBT 16,001 20,389 21,885 12,588 31,564 16,253 19,791 -13.17%
Tax -4,586 -5,398 -5,309 -2,861 -7,448 -3,789 -6,084 -17.13%
NP 11,415 14,991 16,576 9,727 24,116 12,464 13,707 -11.45%
-
NP to SH 11,633 15,208 16,772 9,908 24,351 12,626 13,882 -11.08%
-
Tax Rate 28.66% 26.48% 24.26% 22.73% 23.60% 23.31% 30.74% -
Total Cost 103,234 99,207 92,728 97,237 91,690 87,082 89,178 10.22%
-
Net Worth 426,179 416,915 421,547 379,856 388,261 365,690 379,833 7.95%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 13,897 - 18,529 13,544 13,544 - -
Div Payout % - 91.38% - 187.02% 55.62% 107.27% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 426,179 416,915 421,547 379,856 388,261 365,690 379,833 7.95%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 463,239 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.96% 13.13% 15.17% 9.09% 20.82% 12.52% 13.32% -
ROE 2.73% 3.65% 3.98% 2.61% 6.27% 3.45% 3.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.75 24.65 23.60 23.09 25.65 22.05 22.75 5.76%
EPS 2.51 3.28 3.62 2.19 5.39 2.80 3.07 -12.53%
DPS 0.00 3.00 0.00 4.00 3.00 3.00 0.00 -
NAPS 0.92 0.90 0.91 0.82 0.86 0.81 0.84 6.23%
Adjusted Per Share Value based on latest NOSH - 463,239
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.75 24.65 23.60 23.09 25.00 21.49 22.21 7.46%
EPS 2.51 3.28 3.62 2.19 5.26 2.73 3.00 -11.18%
DPS 0.00 3.00 0.00 4.00 2.92 2.92 0.00 -
NAPS 0.92 0.90 0.91 0.82 0.8381 0.7894 0.82 7.95%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.09 2.56 2.88 2.73 1.91 1.99 1.92 -
P/RPS 12.49 10.38 12.21 11.82 7.45 9.03 8.44 29.76%
P/EPS 123.05 77.98 79.54 127.64 35.41 71.16 62.54 56.82%
EY 0.81 1.28 1.26 0.78 2.82 1.41 1.60 -36.40%
DY 0.00 1.17 0.00 1.47 1.57 1.51 0.00 -
P/NAPS 3.36 2.84 3.16 3.33 2.22 2.46 2.29 29.03%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 24/08/17 25/05/17 22/02/17 24/11/16 25/08/16 -
Price 3.16 2.43 2.79 3.09 2.03 2.02 1.78 -
P/RPS 12.77 9.86 11.82 13.38 7.91 9.16 7.82 38.54%
P/EPS 125.83 74.02 77.06 144.47 37.64 72.23 57.98 67.38%
EY 0.79 1.35 1.30 0.69 2.66 1.38 1.72 -40.38%
DY 0.00 1.23 0.00 1.29 1.48 1.49 0.00 -
P/NAPS 3.43 2.70 3.07 3.77 2.36 2.49 2.12 37.69%

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