[OLDTOWN] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 8.41%
YoY- 25.14%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 425,201 422,760 409,161 402,232 393,406 386,055 389,535 6.00%
PBT 80,196 88,257 74,043 74,416 68,221 61,970 64,238 15.92%
Tax -20,182 -19,951 -18,747 -18,166 -15,949 -17,451 -15,991 16.76%
NP 60,014 68,306 55,296 56,250 52,272 44,519 48,247 15.64%
-
NP to SH 60,767 69,217 55,936 56,664 52,269 44,085 47,384 18.02%
-
Tax Rate 25.17% 22.61% 25.32% 24.41% 23.38% 28.16% 24.89% -
Total Cost 365,187 354,454 353,865 345,982 341,134 341,536 341,288 4.61%
-
Net Worth 379,856 388,261 365,690 379,833 360,845 361,282 355,160 4.57%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 45,617 54,151 54,155 40,611 40,611 26,993 26,916 42.10%
Div Payout % 75.07% 78.23% 96.82% 71.67% 77.70% 61.23% 56.81% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 379,856 388,261 365,690 379,833 360,845 361,282 355,160 4.57%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 463,239 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.11% 16.16% 13.51% 13.98% 13.29% 11.53% 12.39% -
ROE 16.00% 17.83% 15.30% 14.92% 14.49% 12.20% 13.34% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 91.79 93.64 90.63 88.95 87.22 85.49 84.45 5.70%
EPS 13.12 15.33 12.39 12.53 11.59 9.76 10.27 17.71%
DPS 9.85 12.00 12.00 8.98 9.00 5.98 5.84 41.64%
NAPS 0.82 0.86 0.81 0.84 0.80 0.80 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 463,239
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 91.79 91.26 88.33 86.83 84.93 83.34 84.09 6.00%
EPS 13.12 14.94 12.07 12.23 11.28 9.52 10.23 18.02%
DPS 9.85 11.69 11.69 8.77 8.77 5.83 5.81 42.13%
NAPS 0.82 0.8381 0.7894 0.82 0.779 0.7799 0.7667 4.57%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.73 1.91 1.99 1.92 1.48 1.59 1.27 -
P/RPS 2.97 2.04 2.20 2.16 1.70 1.86 1.50 57.61%
P/EPS 20.81 12.46 16.06 15.32 12.77 16.29 12.36 41.48%
EY 4.81 8.03 6.23 6.53 7.83 6.14 8.09 -29.27%
DY 3.61 6.28 6.03 4.68 6.08 3.76 4.59 -14.78%
P/NAPS 3.33 2.22 2.46 2.29 1.85 1.99 1.65 59.63%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 22/02/17 24/11/16 25/08/16 26/05/16 25/02/16 25/11/15 -
Price 3.09 2.03 2.02 1.78 1.44 1.54 1.36 -
P/RPS 3.37 2.17 2.23 2.00 1.65 1.80 1.61 63.55%
P/EPS 23.56 13.24 16.30 14.20 12.43 15.78 13.24 46.79%
EY 4.25 7.55 6.13 7.04 8.05 6.34 7.55 -31.80%
DY 3.19 5.91 5.94 5.05 6.25 3.88 4.29 -17.90%
P/NAPS 3.77 2.36 2.49 2.12 1.80 1.93 1.77 65.46%

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