Highlights

[OIB] YoY Quarter Result on 2010-12-31 [#2]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 08-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -198.99%    YoY -     -206.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 37,565 14,675 36,795 19,913 19,024 28,339 23,377 8.22%
  YoY % 155.98% -60.12% 84.78% 4.67% -32.87% 21.23% -
  Horiz. % 160.69% 62.78% 157.40% 85.18% 81.38% 121.23% 100.00%
PBT 6,369 994 8,992 81 1,638 3,543 1,862 22.73%
  YoY % 540.74% -88.95% 11,001.23% -95.05% -53.77% 90.28% -
  Horiz. % 342.05% 53.38% 482.92% 4.35% 87.97% 190.28% 100.00%
Tax -1,716 -356 -2,274 -673 -772 -266 -517 22.11%
  YoY % -382.02% 84.34% -237.89% 12.82% -190.23% 48.55% -
  Horiz. % 331.91% 68.86% 439.85% 130.17% 149.32% 51.45% 100.00%
NP 4,653 638 6,718 -592 866 3,277 1,345 22.96%
  YoY % 629.31% -90.50% 1,234.80% -168.36% -73.57% 143.64% -
  Horiz. % 345.95% 47.43% 499.48% -44.01% 64.39% 243.64% 100.00%
NP to SH 3,980 365 3,682 -883 832 2,901 908 27.90%
  YoY % 990.41% -90.09% 516.99% -206.13% -71.32% 219.49% -
  Horiz. % 438.33% 40.20% 405.51% -97.25% 91.63% 319.49% 100.00%
Tax Rate 26.94 % 35.81 % 25.29 % 830.86 % 47.13 % 7.51 % 27.77 % -0.50%
  YoY % -24.77% 41.60% -96.96% 1,662.91% 527.56% -72.96% -
  Horiz. % 97.01% 128.95% 91.07% 2,991.93% 169.72% 27.04% 100.00%
Total Cost 32,912 14,037 30,077 20,505 18,158 25,062 22,032 6.91%
  YoY % 134.47% -53.33% 46.68% 12.93% -27.55% 13.75% -
  Horiz. % 149.38% 63.71% 136.52% 93.07% 82.42% 113.75% 100.00%
Net Worth 264,127 269,187 181,252 271,207 269,495 270,155 270,584 -0.40%
  YoY % -1.88% 48.52% -33.17% 0.64% -0.24% -0.16% -
  Horiz. % 97.61% 99.48% 66.99% 100.23% 99.60% 99.84% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
  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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 264,127 269,187 181,252 271,207 269,495 270,155 270,584 -0.40%
  YoY % -1.88% 48.52% -33.17% 0.64% -0.24% -0.16% -
  Horiz. % 97.61% 99.48% 66.99% 100.23% 99.60% 99.84% 100.00%
NOSH 90,454 91,249 90,626 90,102 90,434 90,656 90,800 -0.06%
  YoY % -0.87% 0.69% 0.58% -0.37% -0.24% -0.16% -
  Horiz. % 99.62% 100.50% 99.81% 99.23% 99.60% 99.84% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.39 % 4.35 % 18.26 % -2.97 % 4.55 % 11.56 % 5.75 % 13.64%
  YoY % 184.83% -76.18% 714.81% -165.27% -60.64% 101.04% -
  Horiz. % 215.48% 75.65% 317.57% -51.65% 79.13% 201.04% 100.00%
ROE 1.51 % 0.14 % 2.03 % -0.33 % 0.31 % 1.07 % 0.34 % 28.18%
  YoY % 978.57% -93.10% 715.15% -206.45% -71.03% 214.71% -
  Horiz. % 444.12% 41.18% 597.06% -97.06% 91.18% 314.71% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.53 16.08 40.60 22.10 21.04 31.26 25.75 8.28%
  YoY % 158.27% -60.39% 83.71% 5.04% -32.69% 21.40% -
  Horiz. % 161.28% 62.45% 157.67% 85.83% 81.71% 121.40% 100.00%
EPS 4.40 0.40 4.07 -0.98 0.92 3.20 1.00 27.98%
  YoY % 1,000.00% -90.17% 515.31% -206.52% -71.25% 220.00% -
  Horiz. % 440.00% 40.00% 407.00% -98.00% 92.00% 320.00% 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 2.9200 2.9500 2.0000 3.0100 2.9800 2.9800 2.9800 -0.34%
  YoY % -1.02% 47.50% -33.55% 1.01% 0.00% 0.00% -
  Horiz. % 97.99% 98.99% 67.11% 101.01% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,757
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.95 10.14 25.42 13.76 13.14 19.58 16.15 8.22%
  YoY % 155.92% -60.11% 84.74% 4.72% -32.89% 21.24% -
  Horiz. % 160.68% 62.79% 157.40% 85.20% 81.36% 121.24% 100.00%
EPS 2.75 0.25 2.54 -0.61 0.57 2.00 0.63 27.81%
  YoY % 1,000.00% -90.16% 516.39% -207.02% -71.50% 217.46% -
  Horiz. % 436.51% 39.68% 403.17% -96.83% 90.48% 317.46% 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 1.8246 1.8596 1.2521 1.8735 1.8617 1.8663 1.8692 -0.40%
  YoY % -1.88% 48.52% -33.17% 0.63% -0.25% -0.16% -
  Horiz. % 97.61% 99.49% 66.99% 100.23% 99.60% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.5200 1.2700 1.2700 1.2000 1.3500 0.8700 1.3400 -
P/RPS 6.07 7.90 3.13 5.43 6.42 2.78 5.20 2.61%
  YoY % -23.16% 152.40% -42.36% -15.42% 130.94% -46.54% -
  Horiz. % 116.73% 151.92% 60.19% 104.42% 123.46% 53.46% 100.00%
P/EPS 57.27 317.50 31.26 -122.45 146.74 27.19 134.00 -13.20%
  YoY % -81.96% 915.67% 125.53% -183.45% 439.68% -79.71% -
  Horiz. % 42.74% 236.94% 23.33% -91.38% 109.51% 20.29% 100.00%
EY 1.75 0.31 3.20 -0.82 0.68 3.68 0.75 15.15%
  YoY % 464.52% -90.31% 490.24% -220.59% -81.52% 390.67% -
  Horiz. % 233.33% 41.33% 426.67% -109.33% 90.67% 490.67% 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 0.86 0.43 0.64 0.40 0.45 0.29 0.45 11.39%
  YoY % 100.00% -32.81% 60.00% -11.11% 55.17% -35.56% -
  Horiz. % 191.11% 95.56% 142.22% 88.89% 100.00% 64.44% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 25/02/13 29/02/12 08/02/11 10/02/10 23/02/09 21/02/08 -
Price 2.5900 1.2500 1.2500 1.2500 1.4000 1.2200 1.3500 -
P/RPS 6.24 7.77 3.08 5.66 6.66 3.90 5.24 2.95%
  YoY % -19.69% 152.27% -45.58% -15.02% 70.77% -25.57% -
  Horiz. % 119.08% 148.28% 58.78% 108.02% 127.10% 74.43% 100.00%
P/EPS 58.86 312.50 30.77 -127.55 152.17 38.13 135.00 -12.91%
  YoY % -81.16% 915.60% 124.12% -183.82% 299.08% -71.76% -
  Horiz. % 43.60% 231.48% 22.79% -94.48% 112.72% 28.24% 100.00%
EY 1.70 0.32 3.25 -0.78 0.66 2.62 0.74 14.85%
  YoY % 431.25% -90.15% 516.67% -218.18% -74.81% 254.05% -
  Horiz. % 229.73% 43.24% 439.19% -105.41% 89.19% 354.05% 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 0.89 0.42 0.63 0.42 0.47 0.41 0.45 12.03%
  YoY % 111.90% -33.33% 50.00% -10.64% 14.63% -8.89% -
  Horiz. % 197.78% 93.33% 140.00% 93.33% 104.44% 91.11% 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.
 


 

245  643  435  472 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.0650.00 
 NETX-WB 0.03-0.005 
 HARVEST-OR 0.01-0.035 
 AAX 0.41-0.015 
 DBE 0.0350.00 
 IRIS 0.1850.00 
 ANZO 0.235+0.005 
 INTA 0.3050.00 
 XDL 0.30+0.015 
 AIRASIA 3.05-0.08 
Partners & Brokers