[OCB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.4%
YoY- 160.73%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 280,684 260,481 272,288 260,500 235,365 448,260 584,910 -11.51%
PBT 8,209 7,773 9,192 19,618 9,033 -23,390 4,053 12.47%
Tax -3,452 -2,796 -3,069 -2,994 -2,657 -3,016 -3,889 -1.96%
NP 4,757 4,977 6,122 16,624 6,376 -26,406 164 75.24%
-
NP to SH 4,757 4,977 6,122 16,624 6,376 -19,705 -77 -
-
Tax Rate 42.05% 35.97% 33.39% 15.26% 29.41% - 95.95% -
Total Cost 275,926 255,504 266,165 243,876 228,989 474,666 584,746 -11.76%
-
Net Worth 234,497 229,355 226,270 225,241 211,847 197,464 200,099 2.67%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 234,497 229,355 226,270 225,241 211,847 197,464 200,099 2.67%
NOSH 102,850 102,850 102,850 102,850 102,838 102,846 96,666 1.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.69% 1.91% 2.25% 6.38% 2.71% -5.89% 0.03% -
ROE 2.03% 2.17% 2.71% 7.38% 3.01% -9.98% -0.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 272.91 253.26 264.74 253.28 228.87 435.85 605.08 -12.42%
EPS 4.63 4.84 5.95 16.16 6.20 -19.16 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.20 2.19 2.06 1.92 2.07 1.62%
Adjusted Per Share Value based on latest NOSH - 102,850
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 272.74 253.11 264.58 253.13 228.71 435.58 568.36 -11.51%
EPS 4.62 4.84 5.95 16.15 6.20 -19.15 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2786 2.2287 2.1987 2.1887 2.0585 1.9188 1.9444 2.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.70 0.865 0.58 0.61 0.53 0.63 0.51 -
P/RPS 0.26 0.34 0.22 0.24 0.23 0.14 0.08 21.69%
P/EPS 15.13 17.87 9.74 3.77 8.55 -3.29 -637.50 -
EY 6.61 5.59 10.26 26.50 11.70 -30.41 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.26 0.28 0.26 0.33 0.25 3.64%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 21/11/14 28/11/13 28/11/12 22/11/11 29/11/10 25/11/09 -
Price 0.85 0.72 0.62 0.64 0.56 0.62 0.58 -
P/RPS 0.31 0.28 0.23 0.25 0.24 0.14 0.10 20.74%
P/EPS 18.38 14.88 10.41 3.96 9.03 -3.24 -725.00 -
EY 5.44 6.72 9.60 25.26 11.07 -30.90 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.28 0.29 0.27 0.32 0.28 4.75%

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