[OCNCASH] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 18.35%
YoY- -24.43%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 89,736 83,687 79,425 72,808 68,581 58,874 58,057 7.52%
PBT 10,834 10,392 9,816 6,513 7,786 4,364 3,515 20.61%
Tax -1,005 -243 -1,092 -1,599 -1,283 -1,741 -1,368 -5.00%
NP 9,829 10,149 8,724 4,914 6,503 2,623 2,147 28.82%
-
NP to SH 9,829 10,149 8,724 4,914 6,503 2,623 2,147 28.82%
-
Tax Rate 9.28% 2.34% 11.12% 24.55% 16.48% 39.89% 38.92% -
Total Cost 79,907 73,538 70,701 67,894 62,078 56,251 55,910 6.12%
-
Net Worth 81,305 75,258 66,008 58,046 49,238 43,701 41,925 11.65%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 22 22 22 - - - -
Div Payout % - 0.22% 0.26% 0.45% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 81,305 75,258 66,008 58,046 49,238 43,701 41,925 11.65%
NOSH 223,000 223,054 223,000 223,000 223,000 222,288 222,653 0.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.95% 12.13% 10.98% 6.75% 9.48% 4.46% 3.70% -
ROE 12.09% 13.49% 13.22% 8.47% 13.21% 6.00% 5.12% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.24 37.52 35.62 32.65 30.75 26.49 26.08 7.48%
EPS 4.41 4.55 3.91 2.20 2.92 1.18 0.96 28.90%
DPS 0.00 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.3646 0.3374 0.296 0.2603 0.2208 0.1966 0.1883 11.63%
Adjusted Per Share Value based on latest NOSH - 223,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.43 32.11 30.47 27.93 26.31 22.59 22.28 7.51%
EPS 3.77 3.89 3.35 1.89 2.50 1.01 0.82 28.92%
DPS 0.00 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.312 0.2888 0.2533 0.2227 0.1889 0.1677 0.1609 11.65%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.695 0.395 0.435 0.29 0.155 0.11 0.09 -
P/RPS 1.73 1.05 1.22 0.89 0.50 0.42 0.35 30.48%
P/EPS 15.77 8.68 11.12 13.16 5.32 9.32 9.33 9.13%
EY 6.34 11.52 8.99 7.60 18.81 10.73 10.71 -8.36%
DY 0.00 0.03 0.02 0.03 0.00 0.00 0.00 -
P/NAPS 1.91 1.17 1.47 1.11 0.70 0.56 0.48 25.85%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 23/02/17 26/02/16 27/02/15 27/02/14 27/02/13 09/03/12 -
Price 0.595 0.435 0.415 0.305 0.24 0.13 0.14 -
P/RPS 1.48 1.16 1.17 0.93 0.78 0.49 0.54 18.28%
P/EPS 13.50 9.56 10.61 13.84 8.23 11.02 14.52 -1.20%
EY 7.41 10.46 9.43 7.22 12.15 9.08 6.89 1.21%
DY 0.00 0.02 0.02 0.03 0.00 0.00 0.00 -
P/NAPS 1.63 1.29 1.40 1.17 1.09 0.66 0.74 14.05%

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