Highlights

[OLYMPIA] YoY TTM Result on 2012-09-30 [#1]

Stock [OLYMPIA]: OLYMPIA INDUSTRIES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     35.82%    YoY -     42.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 144,573 163,748 176,704 188,023 242,140 248,345 261,098 -8.69%
  YoY % -11.71% -7.33% -6.02% -22.35% -2.50% -4.88% -
  Horiz. % 55.37% 62.72% 67.68% 72.01% 92.74% 95.12% 100.00%
PBT 29,377 -14,056 -57,802 -10,757 -21,571 -9,497 7,485 23.40%
  YoY % 309.00% 75.68% -437.34% 50.13% -127.13% -226.88% -
  Horiz. % 392.48% -187.79% -772.24% -143.71% -288.19% -126.88% 100.00%
Tax -9,018 -6,037 -6,820 -7,394 -7,947 -10,122 -4,418 11.59%
  YoY % -49.38% 11.48% 7.76% 6.96% 21.49% -129.11% -
  Horiz. % 204.12% 136.65% 154.37% 167.36% 179.88% 229.11% 100.00%
NP 20,359 -20,093 -64,622 -18,151 -29,518 -19,619 3,067 33.78%
  YoY % 201.32% 68.91% -256.02% 38.51% -50.46% -739.68% -
  Horiz. % 663.81% -655.14% -2,107.01% -591.82% -962.44% -639.68% 100.00%
NP to SH 20,678 -19,985 -63,020 -17,459 -30,365 -17,958 2,567 37.82%
  YoY % 203.47% 68.29% -260.96% 42.50% -69.09% -799.57% -
  Horiz. % 805.53% -778.54% -2,455.01% -680.13% -1,182.90% -699.57% 100.00%
Tax Rate 30.70 % - % - % - % - % - % 59.02 % -9.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.02% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 124,214 183,841 241,326 206,174 271,658 267,964 258,031 -10.63%
  YoY % -32.43% -23.82% 17.05% -24.11% 1.38% 3.85% -
  Horiz. % 48.14% 71.25% 93.53% 79.90% 105.28% 103.85% 100.00%
Net Worth 409,959 317,263 327,498 396,699 599,343 522,449 751,812 -8.90%
  YoY % 29.22% -3.12% -17.44% -33.81% 14.72% -30.51% -
  Horiz. % 54.53% 42.20% 43.56% 52.77% 79.72% 69.49% 100.00%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 409,959 317,263 327,498 396,699 599,343 522,449 751,812 -8.90%
  YoY % 29.22% -3.12% -17.44% -33.81% 14.72% -30.51% -
  Horiz. % 54.53% 42.20% 43.56% 52.77% 79.72% 69.49% 100.00%
NOSH 1,107,999 1,023,432 1,023,432 762,884 778,368 580,499 808,400 4.97%
  YoY % 8.26% 0.00% 34.15% -1.99% 34.09% -28.19% -
  Horiz. % 137.06% 126.60% 126.60% 94.37% 96.29% 71.81% 100.00%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.08 % -12.27 % -36.57 % -9.65 % -12.19 % -7.90 % 1.17 % 46.59%
  YoY % 214.75% 66.45% -278.96% 20.84% -54.30% -775.21% -
  Horiz. % 1,203.42% -1,048.72% -3,125.64% -824.79% -1,041.88% -675.21% 100.00%
ROE 5.04 % -6.30 % -19.24 % -4.40 % -5.07 % -3.44 % 0.34 % 51.37%
  YoY % 180.00% 67.26% -337.27% 13.21% -47.38% -1,111.76% -
  Horiz. % 1,482.35% -1,852.94% -5,658.82% -1,294.12% -1,491.18% -1,011.76% 100.00%
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.05 16.00 17.27 24.65 31.11 42.78 32.30 -13.01%
  YoY % -18.44% -7.35% -29.94% -20.77% -27.28% 32.45% -
  Horiz. % 40.40% 49.54% 53.47% 76.32% 96.32% 132.45% 100.00%
EPS 1.87 -1.95 -6.16 -2.29 -3.90 -3.09 0.32 31.18%
  YoY % 195.90% 68.34% -169.00% 41.28% -26.21% -1,065.62% -
  Horiz. % 584.38% -609.38% -1,925.00% -715.62% -1,218.75% -965.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3100 0.3200 0.5200 0.7700 0.9000 0.9300 -13.21%
  YoY % 19.35% -3.12% -38.46% -32.47% -14.44% -3.23% -
  Horiz. % 39.78% 33.33% 34.41% 55.91% 82.80% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.13 16.00 17.27 18.37 23.66 24.27 25.51 -8.68%
  YoY % -11.69% -7.35% -5.99% -22.36% -2.51% -4.86% -
  Horiz. % 55.39% 62.72% 67.70% 72.01% 92.75% 95.14% 100.00%
EPS 2.02 -1.95 -6.16 -1.71 -2.97 -1.75 0.25 37.88%
  YoY % 203.59% 68.34% -260.23% 42.42% -69.71% -800.00% -
  Horiz. % 808.00% -780.00% -2,464.00% -684.00% -1,188.00% -700.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4006 0.3100 0.3200 0.3876 0.5856 0.5105 0.7346 -8.90%
  YoY % 29.23% -3.12% -17.44% -33.81% 14.71% -30.51% -
  Horiz. % 54.53% 42.20% 43.56% 52.76% 79.72% 69.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1050 0.1350 0.1250 0.1900 0.2200 0.2200 0.2400 -
P/RPS 0.80 0.84 0.72 0.77 0.71 0.51 0.74 1.21%
  YoY % -4.76% 16.67% -6.49% 8.45% 39.22% -31.08% -
  Horiz. % 108.11% 113.51% 97.30% 104.05% 95.95% 68.92% 100.00%
P/EPS 5.63 -6.91 -2.03 -8.30 -5.64 -7.11 75.58 -32.92%
  YoY % 181.48% -240.39% 75.54% -47.16% 20.68% -109.41% -
  Horiz. % 7.45% -9.14% -2.69% -10.98% -7.46% -9.41% 100.00%
EY 17.77 -14.46 -49.26 -12.05 -17.73 -14.06 1.32 49.14%
  YoY % 222.89% 70.65% -308.80% 32.04% -26.10% -1,165.15% -
  Horiz. % 1,346.21% -1,095.45% -3,731.82% -912.88% -1,343.18% -1,065.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.44 0.39 0.37 0.29 0.24 0.26 1.15%
  YoY % -36.36% 12.82% 5.41% 27.59% 20.83% -7.69% -
  Horiz. % 107.69% 169.23% 150.00% 142.31% 111.54% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/05/16 27/05/15 28/11/13 30/11/12 25/11/11 23/11/10 19/11/09 -
Price 0.1000 0.1300 0.1250 0.1700 0.2500 0.2200 0.2200 -
P/RPS 0.77 0.81 0.72 0.69 0.80 0.51 0.68 1.93%
  YoY % -4.94% 12.50% 4.35% -13.75% 56.86% -25.00% -
  Horiz. % 113.24% 119.12% 105.88% 101.47% 117.65% 75.00% 100.00%
P/EPS 5.36 -6.66 -2.03 -7.43 -6.41 -7.11 69.28 -32.53%
  YoY % 180.48% -228.08% 72.68% -15.91% 9.85% -110.26% -
  Horiz. % 7.74% -9.61% -2.93% -10.72% -9.25% -10.26% 100.00%
EY 18.66 -15.02 -49.26 -13.46 -15.60 -14.06 1.44 48.27%
  YoY % 224.23% 69.51% -265.97% 13.72% -10.95% -1,076.39% -
  Horiz. % 1,295.83% -1,043.06% -3,420.83% -934.72% -1,083.33% -976.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.42 0.39 0.33 0.32 0.24 0.24 1.83%
  YoY % -35.71% 7.69% 18.18% 3.13% 33.33% 0.00% -
  Horiz. % 112.50% 175.00% 162.50% 137.50% 133.33% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS