[OLDTOWN] YoY TTM Result on 31-Mar-2015 [#4]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -3.6%
YoY- -2.95%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
Revenue 425,201 393,406 397,740 382,195 344,627 219,981 13.36%
PBT 80,196 68,221 64,164 66,368 60,181 42,300 12.95%
Tax -20,182 -15,949 -15,085 -16,038 -15,235 -8,951 16.74%
NP 60,014 52,272 49,079 50,330 44,946 33,349 11.83%
-
NP to SH 60,767 52,269 47,493 48,939 44,911 33,310 12.12%
-
Tax Rate 25.17% 23.38% 23.51% 24.17% 25.32% 21.16% -
Total Cost 365,187 341,134 348,661 331,865 299,681 186,632 13.63%
-
Net Worth 379,856 360,845 336,145 330,352 283,730 131,571 22.36%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
Div 45,617 40,611 26,916 27,186 29,931 - -
Div Payout % 75.07% 77.70% 56.68% 55.55% 66.65% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
Net Worth 379,856 360,845 336,145 330,352 283,730 131,571 22.36%
NOSH 463,239 463,239 448,193 452,537 337,774 199,350 17.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
NP Margin 14.11% 13.29% 12.34% 13.17% 13.04% 15.16% -
ROE 16.00% 14.49% 14.13% 14.81% 15.83% 25.32% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
RPS 91.79 87.22 88.74 84.46 102.03 110.35 -3.44%
EPS 13.12 11.59 10.60 10.81 13.30 16.71 -4.50%
DPS 9.85 9.00 6.00 6.01 8.86 0.00 -
NAPS 0.82 0.80 0.75 0.73 0.84 0.66 4.21%
Adjusted Per Share Value based on latest NOSH - 448,193
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
RPS 91.79 84.93 85.86 82.50 74.40 47.49 13.36%
EPS 13.12 11.28 10.25 10.56 9.69 7.19 12.13%
DPS 9.85 8.77 5.81 5.87 6.46 0.00 -
NAPS 0.82 0.779 0.7256 0.7131 0.6125 0.284 22.37%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/12/11 -
Price 2.73 1.48 1.72 1.98 2.46 1.20 -
P/RPS 2.97 1.70 1.94 2.34 2.41 1.09 21.02%
P/EPS 20.81 12.77 16.23 18.31 18.50 7.18 22.45%
EY 4.81 7.83 6.16 5.46 5.40 13.92 -18.31%
DY 3.61 6.08 3.49 3.03 3.60 0.00 -
P/NAPS 3.33 1.85 2.29 2.71 2.93 1.82 12.19%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/12/11 CAGR
Date 25/05/17 26/05/16 20/05/15 28/05/14 29/05/13 - -
Price 3.09 1.44 1.64 2.10 3.12 0.00 -
P/RPS 3.37 1.65 1.85 2.49 3.06 0.00 -
P/EPS 23.56 12.43 15.48 19.42 23.47 0.00 -
EY 4.25 8.05 6.46 5.15 4.26 0.00 -
DY 3.19 6.25 3.66 2.86 2.84 0.00 -
P/NAPS 3.77 1.80 2.19 2.88 3.71 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