[OLDTOWN] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -1.04%
YoY- 246.27%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 344,627 333,119 325,603 315,555 296,853 219,981 139,576 82.58%
PBT 60,181 59,945 61,660 59,167 57,869 42,300 27,571 68.18%
Tax -15,235 -15,240 -14,933 -14,828 -13,063 -8,951 -5,902 88.06%
NP 44,946 44,705 46,727 44,339 44,806 33,349 21,669 62.57%
-
NP to SH 44,911 44,656 46,669 44,278 44,742 33,310 21,648 62.59%
-
Tax Rate 25.32% 25.42% 24.22% 25.06% 22.57% 21.16% 21.41% -
Total Cost 299,681 288,414 278,876 271,216 252,047 186,632 117,907 86.13%
-
Net Worth 283,730 268,580 237,578 227,958 227,979 131,571 129,721 68.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 29,931 19,798 27,772 12,963 17,164 - - -
Div Payout % 66.65% 44.34% 59.51% 29.28% 38.36% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 283,730 268,580 237,578 227,958 227,979 131,571 129,721 68.41%
NOSH 337,774 331,580 329,970 330,375 330,404 199,350 199,572 41.97%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.04% 13.42% 14.35% 14.05% 15.09% 15.16% 15.52% -
ROE 15.83% 16.63% 19.64% 19.42% 19.63% 25.32% 16.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 102.03 100.46 98.68 95.51 89.85 110.35 69.94 28.59%
EPS 13.30 13.47 14.14 13.40 13.54 16.71 10.85 14.52%
DPS 8.86 6.00 8.42 3.92 5.19 0.00 0.00 -
NAPS 0.84 0.81 0.72 0.69 0.69 0.66 0.65 18.62%
Adjusted Per Share Value based on latest NOSH - 330,375
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.40 71.91 70.29 68.12 64.08 47.49 30.13 82.59%
EPS 9.69 9.64 10.07 9.56 9.66 7.19 4.67 62.60%
DPS 6.46 4.27 6.00 2.80 3.71 0.00 0.00 -
NAPS 0.6125 0.5798 0.5129 0.4921 0.4921 0.284 0.28 68.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.46 2.26 1.92 1.67 1.27 1.20 0.92 -
P/RPS 2.41 2.25 1.95 1.75 1.41 1.09 1.32 49.32%
P/EPS 18.50 16.78 13.58 12.46 9.38 7.18 8.48 68.12%
EY 5.40 5.96 7.37 8.03 10.66 13.92 11.79 -40.55%
DY 3.60 2.65 4.38 2.35 4.09 0.00 0.00 -
P/NAPS 2.93 2.79 2.67 2.42 1.84 1.82 1.42 62.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 28/11/12 27/08/12 25/05/12 - - -
Price 3.12 2.14 1.91 2.15 1.44 0.00 0.00 -
P/RPS 3.06 2.13 1.94 2.25 1.60 0.00 0.00 -
P/EPS 23.47 15.89 13.50 16.04 10.63 0.00 0.00 -
EY 4.26 6.29 7.40 6.23 9.40 0.00 0.00 -
DY 2.84 2.80 4.41 1.83 3.61 0.00 0.00 -
P/NAPS 3.71 2.64 2.65 3.12 2.09 0.00 0.00 -

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