[OCNCASH] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 38.24%
YoY- 148.02%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 83,685 79,426 72,807 68,692 58,873 58,057 55,797 6.98%
PBT 10,392 10,007 6,512 7,859 4,364 3,557 3,304 21.02%
Tax -242 -1,086 -1,599 -1,356 -1,742 -1,368 -1,384 -25.20%
NP 10,150 8,921 4,913 6,503 2,622 2,189 1,920 31.95%
-
NP to SH 10,150 8,921 4,913 6,503 2,622 2,189 1,920 31.95%
-
Tax Rate 2.33% 10.85% 24.55% 17.25% 39.92% 38.46% 41.89% -
Total Cost 73,535 70,505 67,894 62,189 56,251 55,868 53,877 5.31%
-
Net Worth 75,240 66,208 58,046 49,238 43,841 42,035 39,754 11.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 22 22 22 - - - - -
Div Payout % 0.22% 0.25% 0.45% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 75,240 66,208 58,046 49,238 43,841 42,035 39,754 11.20%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 220,000 0.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.13% 11.23% 6.75% 9.47% 4.45% 3.77% 3.44% -
ROE 13.49% 13.47% 8.46% 13.21% 5.98% 5.21% 4.83% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.53 35.62 32.65 30.80 26.40 26.03 25.36 6.74%
EPS 4.55 4.00 2.20 2.92 1.18 0.98 0.87 31.71%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.2969 0.2603 0.2208 0.1966 0.1885 0.1807 10.95%
Adjusted Per Share Value based on latest NOSH - 223,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.11 30.47 27.93 26.36 22.59 22.28 21.41 6.98%
EPS 3.89 3.42 1.89 2.50 1.01 0.84 0.74 31.82%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2887 0.254 0.2227 0.1889 0.1682 0.1613 0.1525 11.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.395 0.435 0.29 0.155 0.11 0.09 0.07 -
P/RPS 1.05 1.22 0.89 0.50 0.42 0.35 0.28 24.61%
P/EPS 8.68 10.87 13.16 5.32 9.36 9.17 8.02 1.32%
EY 11.52 9.20 7.60 18.81 10.69 10.91 12.47 -1.31%
DY 0.03 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.47 1.11 0.70 0.56 0.48 0.39 20.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 27/02/14 27/02/13 09/03/12 25/02/11 -
Price 0.435 0.415 0.305 0.24 0.13 0.14 0.105 -
P/RPS 1.16 1.17 0.93 0.78 0.49 0.54 0.41 18.90%
P/EPS 9.56 10.37 13.84 8.23 11.06 14.26 12.03 -3.75%
EY 10.46 9.64 7.22 12.15 9.04 7.01 8.31 3.90%
DY 0.02 0.02 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.40 1.17 1.09 0.66 0.74 0.58 14.23%

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