[OLDTOWN] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 65.84%
YoY- 80.44%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 115,806 99,546 102,885 104,523 102,207 92,617 94,059 14.80%
PBT 31,564 16,253 19,791 20,649 17,350 16,626 13,596 74.88%
Tax -7,448 -3,789 -6,084 -2,630 -6,244 -3,208 -3,867 54.49%
NP 24,116 12,464 13,707 18,019 11,106 13,418 9,729 82.65%
-
NP to SH 24,351 12,626 13,882 18,358 11,070 13,354 9,487 86.93%
-
Tax Rate 23.60% 23.31% 30.74% 12.74% 35.99% 19.30% 28.44% -
Total Cost 91,690 87,082 89,178 86,504 91,101 79,199 84,330 5.71%
-
Net Worth 388,261 365,690 379,833 360,845 361,282 355,160 344,179 8.32%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 13,544 13,544 - 27,063 13,548 - - -
Div Payout % 55.62% 107.27% - 147.42% 122.39% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 388,261 365,690 379,833 360,845 361,282 355,160 344,179 8.32%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 441,255 3.27%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 20.82% 12.52% 13.32% 17.24% 10.87% 14.49% 10.34% -
ROE 6.27% 3.45% 3.65% 5.09% 3.06% 3.76% 2.76% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.65 22.05 22.75 23.17 22.63 20.08 21.32 13.05%
EPS 5.39 2.80 3.07 4.07 2.45 2.96 2.15 84.03%
DPS 3.00 3.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 0.86 0.81 0.84 0.80 0.80 0.77 0.78 6.69%
Adjusted Per Share Value based on latest NOSH - 463,239
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.00 21.49 22.21 22.56 22.06 19.99 20.30 14.82%
EPS 5.26 2.73 3.00 3.96 2.39 2.88 2.05 86.88%
DPS 2.92 2.92 0.00 5.84 2.92 0.00 0.00 -
NAPS 0.8381 0.7894 0.82 0.779 0.7799 0.7667 0.743 8.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.91 1.99 1.92 1.48 1.59 1.27 1.60 -
P/RPS 7.45 9.03 8.44 6.39 7.03 6.32 7.51 -0.53%
P/EPS 35.41 71.16 62.54 36.36 64.86 43.87 74.42 -38.91%
EY 2.82 1.41 1.60 2.75 1.54 2.28 1.34 63.85%
DY 1.57 1.51 0.00 4.05 1.89 0.00 0.00 -
P/NAPS 2.22 2.46 2.29 1.85 1.99 1.65 2.05 5.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 25/08/16 26/05/16 25/02/16 25/11/15 27/08/15 -
Price 2.03 2.02 1.78 1.44 1.54 1.36 1.37 -
P/RPS 7.91 9.16 7.82 6.21 6.80 6.77 6.43 14.73%
P/EPS 37.64 72.23 57.98 35.38 62.82 46.97 63.72 -29.48%
EY 2.66 1.38 1.72 2.83 1.59 2.13 1.57 41.89%
DY 1.48 1.49 0.00 4.17 1.95 0.00 0.00 -
P/NAPS 2.36 2.49 2.12 1.80 1.93 1.77 1.76 21.49%

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