[OLDTOWN] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 23.74%
YoY- 57.01%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 446,272 431,620 425,201 422,760 409,161 402,232 393,406 8.76%
PBT 86,426 82,290 80,196 88,257 74,043 74,416 68,221 17.06%
Tax -21,016 -19,407 -20,182 -19,951 -18,747 -18,166 -15,949 20.17%
NP 65,410 62,883 60,014 68,306 55,296 56,250 52,272 16.10%
-
NP to SH 66,239 63,657 60,767 69,217 55,936 56,664 52,269 17.08%
-
Tax Rate 24.32% 23.58% 25.17% 22.61% 25.32% 24.41% 23.38% -
Total Cost 380,862 368,737 365,187 354,454 353,865 345,982 341,134 7.61%
-
Net Worth 416,915 421,547 379,856 388,261 365,690 379,833 360,845 10.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 45,970 45,617 45,617 54,151 54,155 40,611 40,611 8.60%
Div Payout % 69.40% 71.66% 75.07% 78.23% 96.82% 71.67% 77.70% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 416,915 421,547 379,856 388,261 365,690 379,833 360,845 10.09%
NOSH 463,239 463,239 463,239 463,239 463,239 463,239 463,239 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.66% 14.57% 14.11% 16.16% 13.51% 13.98% 13.29% -
ROE 15.89% 15.10% 16.00% 17.83% 15.30% 14.92% 14.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 96.34 93.17 91.79 93.64 90.63 88.95 87.22 6.84%
EPS 14.30 13.74 13.12 15.33 12.39 12.53 11.59 15.02%
DPS 9.92 9.85 9.85 12.00 12.00 8.98 9.00 6.69%
NAPS 0.90 0.91 0.82 0.86 0.81 0.84 0.80 8.16%
Adjusted Per Share Value based on latest NOSH - 463,239
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 96.34 93.17 91.79 91.26 88.33 86.83 84.93 8.75%
EPS 14.30 13.74 13.12 14.94 12.07 12.23 11.28 17.11%
DPS 9.92 9.85 9.85 11.69 11.69 8.77 8.77 8.55%
NAPS 0.90 0.91 0.82 0.8381 0.7894 0.82 0.779 10.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.56 2.88 2.73 1.91 1.99 1.92 1.48 -
P/RPS 2.66 3.09 2.97 2.04 2.20 2.16 1.70 34.74%
P/EPS 17.90 20.96 20.81 12.46 16.06 15.32 12.77 25.22%
EY 5.59 4.77 4.81 8.03 6.23 6.53 7.83 -20.10%
DY 3.88 3.42 3.61 6.28 6.03 4.68 6.08 -25.85%
P/NAPS 2.84 3.16 3.33 2.22 2.46 2.29 1.85 33.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 25/05/17 22/02/17 24/11/16 25/08/16 26/05/16 -
Price 2.43 2.79 3.09 2.03 2.02 1.78 1.44 -
P/RPS 2.52 2.99 3.37 2.17 2.23 2.00 1.65 32.58%
P/EPS 16.99 20.30 23.56 13.24 16.30 14.20 12.43 23.13%
EY 5.88 4.93 4.25 7.55 6.13 7.04 8.05 -18.87%
DY 4.08 3.53 3.19 5.91 5.94 5.05 6.25 -24.72%
P/NAPS 2.70 3.07 3.77 2.36 2.49 2.12 1.80 31.00%

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