[OLDTOWN] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -29.19%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 102,207 92,617 94,059 97,172 105,687 94,297 97,854 2.93%
PBT 17,350 16,626 13,596 14,398 19,618 14,824 15,324 8.60%
Tax -6,244 -3,208 -3,867 -4,132 -4,784 -3,037 -3,132 58.20%
NP 11,106 13,418 9,729 10,266 14,834 11,787 12,192 -6.01%
-
NP to SH 11,070 13,354 9,487 10,174 14,369 11,252 11,698 -3.60%
-
Tax Rate 35.99% 19.30% 28.44% 28.70% 24.39% 20.49% 20.44% -
Total Cost 91,101 79,199 84,330 86,906 90,853 82,510 85,662 4.17%
-
Net Worth 361,282 355,160 344,179 336,145 341,263 328,558 340,058 4.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,548 - - 13,445 13,470 - - -
Div Payout % 122.39% - - 132.16% 93.75% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 361,282 355,160 344,179 336,145 341,263 328,558 340,058 4.10%
NOSH 463,239 463,239 441,255 448,193 449,031 450,080 453,410 1.43%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.87% 14.49% 10.34% 10.56% 14.04% 12.50% 12.46% -
ROE 3.06% 3.76% 2.76% 3.03% 4.21% 3.42% 3.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.63 20.08 21.32 21.68 23.54 20.95 21.58 3.20%
EPS 2.45 2.96 2.15 2.27 3.20 2.50 2.58 -3.37%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.80 0.77 0.78 0.75 0.76 0.73 0.75 4.38%
Adjusted Per Share Value based on latest NOSH - 448,193
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.06 19.99 20.30 20.98 22.81 20.36 21.12 2.93%
EPS 2.39 2.88 2.05 2.20 3.10 2.43 2.53 -3.71%
DPS 2.92 0.00 0.00 2.90 2.91 0.00 0.00 -
NAPS 0.7799 0.7667 0.743 0.7256 0.7367 0.7093 0.7341 4.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.59 1.27 1.60 1.72 1.50 1.78 2.20 -
P/RPS 7.03 6.32 7.51 7.93 6.37 8.50 10.19 -21.87%
P/EPS 64.86 43.87 74.42 75.77 46.88 71.20 85.27 -16.63%
EY 1.54 2.28 1.34 1.32 2.13 1.40 1.17 20.04%
DY 1.89 0.00 0.00 1.74 2.00 0.00 0.00 -
P/NAPS 1.99 1.65 2.05 2.29 1.97 2.44 2.93 -22.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 20/05/15 26/02/15 26/11/14 27/08/14 -
Price 1.54 1.36 1.37 1.64 1.77 1.65 2.04 -
P/RPS 6.80 6.77 6.43 7.56 7.52 7.88 9.45 -19.65%
P/EPS 62.82 46.97 63.72 72.25 55.31 66.00 79.07 -14.18%
EY 1.59 2.13 1.57 1.38 1.81 1.52 1.26 16.72%
DY 1.95 0.00 0.00 1.83 1.69 0.00 0.00 -
P/NAPS 1.93 1.77 1.76 2.19 2.33 2.26 2.72 -20.39%

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