[OCB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.99%
YoY- -63.17%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 279,064 280,684 260,481 272,288 260,500 235,365 448,260 -7.58%
PBT 6,456 8,209 7,773 9,192 19,618 9,033 -23,390 -
Tax -2,562 -3,452 -2,796 -3,069 -2,994 -2,657 -3,016 -2.68%
NP 3,893 4,757 4,977 6,122 16,624 6,376 -26,406 -
-
NP to SH 3,893 4,757 4,977 6,122 16,624 6,376 -19,705 -
-
Tax Rate 39.68% 42.05% 35.97% 33.39% 15.26% 29.41% - -
Total Cost 275,170 275,926 255,504 266,165 243,876 228,989 474,666 -8.67%
-
Net Worth 238,611 234,497 229,355 226,270 225,241 211,847 197,464 3.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 238,611 234,497 229,355 226,270 225,241 211,847 197,464 3.20%
NOSH 102,850 102,850 102,850 102,850 102,850 102,838 102,846 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.40% 1.69% 1.91% 2.25% 6.38% 2.71% -5.89% -
ROE 1.63% 2.03% 2.17% 2.71% 7.38% 3.01% -9.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 271.33 272.91 253.26 264.74 253.28 228.87 435.85 -7.58%
EPS 3.79 4.63 4.84 5.95 16.16 6.20 -19.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.28 2.23 2.20 2.19 2.06 1.92 3.20%
Adjusted Per Share Value based on latest NOSH - 102,850
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 271.17 272.74 253.11 264.58 253.13 228.71 435.58 -7.58%
EPS 3.78 4.62 4.84 5.95 16.15 6.20 -19.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3186 2.2786 2.2287 2.1987 2.1887 2.0585 1.9188 3.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.72 0.70 0.865 0.58 0.61 0.53 0.63 -
P/RPS 0.27 0.26 0.34 0.22 0.24 0.23 0.14 11.55%
P/EPS 19.02 15.13 17.87 9.74 3.77 8.55 -3.29 -
EY 5.26 6.61 5.59 10.26 26.50 11.70 -30.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.39 0.26 0.28 0.26 0.33 -1.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 21/11/14 28/11/13 28/11/12 22/11/11 29/11/10 -
Price 0.70 0.85 0.72 0.62 0.64 0.56 0.62 -
P/RPS 0.26 0.31 0.28 0.23 0.25 0.24 0.14 10.85%
P/EPS 18.49 18.38 14.88 10.41 3.96 9.03 -3.24 -
EY 5.41 5.44 6.72 9.60 25.26 11.07 -30.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.32 0.28 0.29 0.27 0.32 -1.06%

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