[OCB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4.45%
YoY- -73.8%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 271,606 278,144 255,356 283,050 262,892 234,578 416,042 -6.85%
PBT 6,732 7,450 9,176 9,628 28,254 12,416 4,304 7.73%
Tax -3,102 -3,430 -2,760 -3,184 -3,662 -3,120 -3,250 -0.77%
NP 3,630 4,020 6,416 6,444 24,592 9,296 1,054 22.86%
-
NP to SH 3,630 4,020 6,416 6,444 24,592 9,296 1,526 15.52%
-
Tax Rate 46.08% 46.04% 30.08% 33.07% 12.96% 25.13% 75.51% -
Total Cost 267,976 274,124 248,940 276,606 238,300 225,282 414,988 -7.02%
-
Net Worth 237,583 232,440 228,327 227,298 224,213 211,833 213,433 1.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 237,583 232,440 228,327 227,298 224,213 211,833 213,433 1.80%
NOSH 102,850 102,850 102,850 102,850 102,850 102,831 103,108 -0.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.34% 1.45% 2.51% 2.28% 9.35% 3.96% 0.25% -
ROE 1.53% 1.73% 2.81% 2.84% 10.97% 4.39% 0.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 264.08 270.44 248.28 275.21 255.61 228.12 403.50 -6.81%
EPS 3.52 3.90 6.24 6.26 23.92 9.04 1.48 15.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.26 2.22 2.21 2.18 2.06 2.07 1.84%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 263.92 270.28 248.13 275.04 255.45 227.94 404.27 -6.85%
EPS 3.53 3.91 6.23 6.26 23.90 9.03 1.48 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3086 2.2587 2.2187 2.2087 2.1787 2.0584 2.074 1.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.705 0.75 1.00 0.67 0.54 0.45 0.58 -
P/RPS 0.27 0.28 0.40 0.24 0.21 0.20 0.14 11.55%
P/EPS 19.98 19.19 16.03 10.69 2.26 4.98 39.19 -10.61%
EY 5.01 5.21 6.24 9.35 44.28 20.09 2.55 11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.45 0.30 0.25 0.22 0.28 1.70%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 25/08/14 29/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.69 0.73 0.87 0.57 0.52 0.43 0.65 -
P/RPS 0.26 0.27 0.35 0.21 0.20 0.19 0.16 8.42%
P/EPS 19.55 18.68 13.95 9.10 2.17 4.76 43.92 -12.60%
EY 5.12 5.35 7.17 10.99 45.98 21.02 2.28 14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.39 0.26 0.24 0.21 0.31 -0.54%

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