[OLDTOWN] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 4.76%
YoY- 12.34%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Revenue 431,620 402,232 391,215 391,540 350,555 296,853 315,555 6.46%
PBT 82,290 74,416 62,436 66,020 59,461 57,869 59,167 6.81%
Tax -19,407 -18,166 -15,820 -15,943 -14,406 -13,063 -14,828 5.52%
NP 62,883 56,250 46,616 50,077 45,055 44,806 44,339 7.23%
-
NP to SH 63,657 56,664 45,282 48,456 44,769 44,742 44,278 7.52%
-
Tax Rate 23.58% 24.41% 25.34% 24.15% 24.23% 22.57% 25.06% -
Total Cost 368,737 345,982 344,599 341,463 305,500 252,047 271,216 6.33%
-
Net Worth 421,547 379,833 344,179 340,058 315,400 227,979 227,958 13.07%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Div 45,617 40,611 26,916 27,186 29,931 17,164 12,963 28.59%
Div Payout % 71.66% 71.67% 59.44% 56.11% 66.86% 38.36% 29.28% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Net Worth 421,547 379,833 344,179 340,058 315,400 227,979 227,958 13.07%
NOSH 463,239 463,239 441,255 453,410 362,529 330,404 330,375 6.99%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
NP Margin 14.57% 13.98% 11.92% 12.79% 12.85% 15.09% 14.05% -
ROE 15.10% 14.92% 13.16% 14.25% 14.19% 19.63% 19.42% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
RPS 93.17 88.95 88.66 86.35 96.70 89.85 95.51 -0.49%
EPS 13.74 12.53 10.26 10.69 12.35 13.54 13.40 0.50%
DPS 9.85 8.98 6.00 6.00 8.26 5.19 3.92 20.22%
NAPS 0.91 0.84 0.78 0.75 0.87 0.69 0.69 5.68%
Adjusted Per Share Value based on latest NOSH - 463,239
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
RPS 93.17 86.83 84.45 84.52 75.67 64.08 68.12 6.45%
EPS 13.74 12.23 9.78 10.46 9.66 9.66 9.56 7.51%
DPS 9.85 8.77 5.81 5.87 6.46 3.71 2.80 28.58%
NAPS 0.91 0.82 0.743 0.7341 0.6809 0.4921 0.4921 13.07%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 30/03/12 29/06/12 -
Price 2.88 1.92 1.60 2.20 2.75 1.27 1.67 -
P/RPS 3.09 2.16 1.80 2.55 2.84 1.41 1.75 12.03%
P/EPS 20.96 15.32 15.59 20.59 22.27 9.38 12.46 10.95%
EY 4.77 6.53 6.41 4.86 4.49 10.66 8.03 -9.88%
DY 3.42 4.68 3.75 2.73 3.00 4.09 2.35 7.78%
P/NAPS 3.16 2.29 2.05 2.93 3.16 1.84 2.42 5.47%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 31/03/12 30/06/12 CAGR
Date 24/08/17 25/08/16 27/08/15 27/08/14 28/08/13 25/05/12 27/08/12 -
Price 2.79 1.78 1.37 2.04 2.36 1.44 2.15 -
P/RPS 2.99 2.00 1.55 2.36 2.44 1.60 2.25 5.84%
P/EPS 20.30 14.20 13.35 19.09 19.11 10.63 16.04 4.82%
EY 4.93 7.04 7.49 5.24 5.23 9.40 6.23 -4.57%
DY 3.53 5.05 4.38 2.94 3.50 3.61 1.83 14.03%
P/NAPS 3.07 2.12 1.76 2.72 2.71 2.09 3.12 -0.32%

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