[OLDTOWN] YoY Quarter Result on 31-Dec-2014 [#3]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 27.7%
YoY- 7.0%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Revenue 114,649 115,806 102,207 105,687 100,689 87,921 72,967 7.48%
PBT 16,001 31,564 17,350 19,618 18,241 13,014 12,477 4.05%
Tax -4,586 -7,448 -6,244 -4,784 -4,352 -3,356 -3,611 3.89%
NP 11,415 24,116 11,106 14,834 13,889 9,658 8,866 4.12%
-
NP to SH 11,633 24,351 11,070 14,369 13,429 9,649 8,861 4.44%
-
Tax Rate 28.66% 23.60% 35.99% 24.39% 23.86% 25.79% 28.94% -
Total Cost 103,234 91,690 91,101 90,853 86,800 78,263 64,101 7.91%
-
Net Worth 426,179 388,261 361,282 341,263 412,851 268,580 129,721 20.93%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Div - 13,544 13,548 13,470 13,610 - 4,989 -
Div Payout % - 55.62% 122.39% 93.75% 101.35% - 56.31% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Net Worth 426,179 388,261 361,282 341,263 412,851 268,580 129,721 20.93%
NOSH 463,239 463,239 463,239 449,031 453,682 331,580 199,572 14.40%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
NP Margin 9.96% 20.82% 10.87% 14.04% 13.79% 10.98% 12.15% -
ROE 2.73% 6.27% 3.06% 4.21% 3.25% 3.59% 6.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
RPS 24.75 25.65 22.63 23.54 22.19 26.52 36.56 -6.04%
EPS 2.51 5.39 2.45 3.20 2.96 2.91 4.44 -8.71%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 2.50 -
NAPS 0.92 0.86 0.80 0.76 0.91 0.81 0.65 5.70%
Adjusted Per Share Value based on latest NOSH - 449,031
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
RPS 24.75 25.00 22.06 22.81 21.74 18.98 15.75 7.49%
EPS 2.51 5.26 2.39 3.10 2.90 2.08 1.91 4.46%
DPS 0.00 2.92 2.92 2.91 2.94 0.00 1.08 -
NAPS 0.92 0.8381 0.7799 0.7367 0.8912 0.5798 0.28 20.93%
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 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 -
Price 3.09 1.91 1.59 1.50 2.60 2.26 0.92 -
P/RPS 12.49 7.45 7.03 6.37 11.72 8.52 2.52 29.14%
P/EPS 123.05 35.41 64.86 46.88 87.84 77.66 20.72 32.93%
EY 0.81 2.82 1.54 2.13 1.14 1.29 4.83 -24.82%
DY 0.00 1.57 1.89 2.00 1.15 0.00 2.72 -
P/NAPS 3.36 2.22 1.99 1.97 2.86 2.79 1.42 14.75%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/09/11 CAGR
Date 27/02/18 22/02/17 25/02/16 26/02/15 26/02/14 27/02/13 25/11/11 -
Price 3.16 2.03 1.54 1.77 1.92 2.14 1.04 -
P/RPS 12.77 7.91 6.80 7.52 8.65 8.07 2.84 27.15%
P/EPS 125.83 37.64 62.82 55.31 64.86 73.54 23.42 30.82%
EY 0.79 2.66 1.59 1.81 1.54 1.36 4.27 -23.63%
DY 0.00 1.48 1.95 1.69 1.56 0.00 2.40 -
P/NAPS 3.43 2.36 1.93 2.33 2.11 2.64 1.60 12.95%

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