[OLDTOWN] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -20.1%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Revenue 437,216 411,540 376,236 391,416 364,956 307,488 341,244 5.07%
PBT 87,540 79,164 54,384 61,296 62,688 62,276 65,568 5.94%
Tax -21,236 -24,336 -15,468 -12,528 -12,908 -16,448 -16,224 5.52%
NP 66,304 54,828 38,916 48,768 49,780 45,828 49,344 6.08%
-
NP to SH 67,088 55,528 37,948 46,792 48,724 45,728 49,292 6.35%
-
Tax Rate 24.26% 30.74% 28.44% 20.44% 20.59% 26.41% 24.74% -
Total Cost 370,912 356,712 337,320 342,648 315,176 261,660 291,900 4.90%
-
Net Worth 421,547 379,833 344,179 340,058 315,400 227,979 227,652 13.10%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Net Worth 421,547 379,833 344,179 340,058 315,400 227,979 227,652 13.10%
NOSH 463,239 463,239 441,255 453,410 362,529 330,404 329,930 7.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
NP Margin 15.17% 13.32% 10.34% 12.46% 13.64% 14.90% 14.46% -
ROE 15.91% 14.62% 11.03% 13.76% 15.45% 20.06% 21.65% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
RPS 94.38 91.01 85.26 86.33 100.67 93.06 103.43 -1.81%
EPS 14.48 12.28 8.60 10.32 13.44 13.84 14.92 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.84 0.78 0.75 0.87 0.69 0.69 5.68%
Adjusted Per Share Value based on latest NOSH - 441,255
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
RPS 94.38 88.84 81.22 84.50 78.78 66.38 73.66 5.07%
EPS 14.48 11.99 8.19 10.10 10.52 9.87 10.64 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.743 0.7341 0.6809 0.4921 0.4914 13.10%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 29/06/12 -
Price 2.88 1.92 1.60 2.20 2.75 1.27 1.67 -
P/RPS 3.05 2.11 1.88 2.55 2.73 1.36 1.61 13.62%
P/EPS 19.89 15.64 18.60 21.32 20.46 9.18 11.18 12.20%
EY 5.03 6.40 5.38 4.69 4.89 10.90 8.95 -10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.29 2.05 2.93 3.16 1.84 2.42 5.47%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Date 24/08/17 25/08/16 27/08/15 27/08/14 28/08/13 25/05/12 27/08/12 -
Price 2.79 1.78 1.37 2.04 2.36 1.44 2.15 -
P/RPS 2.96 1.96 1.61 2.36 2.34 1.55 2.08 7.30%
P/EPS 19.26 14.50 15.93 19.77 17.56 10.40 14.39 5.99%
EY 5.19 6.90 6.28 5.06 5.69 9.61 6.95 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.12 1.76 2.72 2.71 2.09 3.12 -0.32%

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