[OLDTOWN] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 4.64%
YoY- -1.95%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Revenue 446,272 409,161 389,535 390,538 362,839 325,603 66,609 35.52%
PBT 86,426 74,043 64,238 65,429 59,906 61,660 15,094 32.16%
Tax -21,016 -18,747 -15,991 -15,720 -13,950 -14,933 -2,291 42.50%
NP 65,410 55,296 48,247 49,709 45,956 46,727 12,803 29.77%
-
NP to SH 66,239 55,936 47,384 48,326 44,899 46,669 12,787 30.06%
-
Tax Rate 24.32% 25.32% 24.89% 24.03% 23.29% 24.22% 15.18% -
Total Cost 380,862 353,865 341,288 340,829 316,883 278,876 53,806 36.71%
-
Net Worth 416,915 365,690 355,160 328,558 329,860 237,578 129,382 20.56%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Div 45,970 54,155 26,916 27,186 10,133 27,772 - -
Div Payout % 69.40% 96.82% 56.81% 56.26% 22.57% 59.51% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Net Worth 416,915 365,690 355,160 328,558 329,860 237,578 129,382 20.56%
NOSH 463,239 463,239 463,239 450,080 362,484 329,970 168,028 17.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
NP Margin 14.66% 13.51% 12.39% 12.73% 12.67% 14.35% 19.22% -
ROE 15.89% 15.30% 13.34% 14.71% 13.61% 19.64% 9.88% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
RPS 96.34 90.63 84.45 86.77 100.10 98.68 39.64 15.24%
EPS 14.30 12.39 10.27 10.74 12.39 14.14 7.61 10.60%
DPS 9.92 12.00 5.84 6.00 2.80 8.42 0.00 -
NAPS 0.90 0.81 0.77 0.73 0.91 0.72 0.77 2.52%
Adjusted Per Share Value based on latest NOSH - 463,239
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
RPS 96.34 88.33 84.09 84.31 78.33 70.29 14.38 35.52%
EPS 14.30 12.07 10.23 10.43 9.69 10.07 2.76 30.06%
DPS 9.92 11.69 5.81 5.87 2.19 6.00 0.00 -
NAPS 0.90 0.7894 0.7667 0.7093 0.7121 0.5129 0.2793 20.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 2.56 1.99 1.27 1.78 2.70 1.92 0.00 -
P/RPS 2.66 2.20 1.50 2.05 2.70 1.95 0.00 -
P/EPS 17.90 16.06 12.36 16.58 21.80 13.58 0.00 -
EY 5.59 6.23 8.09 6.03 4.59 7.37 0.00 -
DY 3.88 6.03 4.59 3.37 1.04 4.38 0.00 -
P/NAPS 2.84 2.46 1.65 2.44 2.97 2.67 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/06/11 CAGR
Date 29/11/17 24/11/16 25/11/15 26/11/14 27/11/13 28/11/12 - -
Price 2.43 2.02 1.36 1.65 2.46 1.91 0.00 -
P/RPS 2.52 2.23 1.61 1.90 2.46 1.94 0.00 -
P/EPS 16.99 16.30 13.24 15.37 19.86 13.50 0.00 -
EY 5.88 6.13 7.55 6.51 5.04 7.40 0.00 -
DY 4.08 5.94 4.29 3.64 1.14 4.41 0.00 -
P/NAPS 2.70 2.49 1.77 2.26 2.70 2.65 0.00 -

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