Highlights

[OIB] YoY Quarter Result on 2011-12-31 [#2]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     37.34%    YoY -     516.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 53,347 37,565 14,675 36,795 19,913 19,024 28,339 11.11%
  YoY % 42.01% 155.98% -60.12% 84.78% 4.67% -32.87% -
  Horiz. % 188.25% 132.56% 51.78% 129.84% 70.27% 67.13% 100.00%
PBT 9,122 6,369 994 8,992 81 1,638 3,543 17.06%
  YoY % 43.22% 540.74% -88.95% 11,001.23% -95.05% -53.77% -
  Horiz. % 257.47% 179.76% 28.06% 253.80% 2.29% 46.23% 100.00%
Tax -2,730 -1,716 -356 -2,274 -673 -772 -266 47.39%
  YoY % -59.09% -382.02% 84.34% -237.89% 12.82% -190.23% -
  Horiz. % 1,026.32% 645.11% 133.83% 854.89% 253.01% 290.23% 100.00%
NP 6,392 4,653 638 6,718 -592 866 3,277 11.77%
  YoY % 37.37% 629.31% -90.50% 1,234.80% -168.36% -73.57% -
  Horiz. % 195.06% 141.99% 19.47% 205.00% -18.07% 26.43% 100.00%
NP to SH 5,331 3,980 365 3,682 -883 832 2,901 10.67%
  YoY % 33.94% 990.41% -90.09% 516.99% -206.13% -71.32% -
  Horiz. % 183.76% 137.19% 12.58% 126.92% -30.44% 28.68% 100.00%
Tax Rate 29.93 % 26.94 % 35.81 % 25.29 % 830.86 % 47.13 % 7.51 % 25.90%
  YoY % 11.10% -24.77% 41.60% -96.96% 1,662.91% 527.56% -
  Horiz. % 398.54% 358.72% 476.83% 336.75% 11,063.38% 627.56% 100.00%
Total Cost 46,955 32,912 14,037 30,077 20,505 18,158 25,062 11.03%
  YoY % 42.67% 134.47% -53.33% 46.68% 12.93% -27.55% -
  Horiz. % 187.36% 131.32% 56.01% 120.01% 81.82% 72.45% 100.00%
Net Worth 272,433 264,127 269,187 181,252 271,207 269,495 270,155 0.14%
  YoY % 3.14% -1.88% 48.52% -33.17% 0.64% -0.24% -
  Horiz. % 100.84% 97.77% 99.64% 67.09% 100.39% 99.76% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 272,433 264,127 269,187 181,252 271,207 269,495 270,155 0.14%
  YoY % 3.14% -1.88% 48.52% -33.17% 0.64% -0.24% -
  Horiz. % 100.84% 97.77% 99.64% 67.09% 100.39% 99.76% 100.00%
NOSH 90,509 90,454 91,249 90,626 90,102 90,434 90,656 -0.03%
  YoY % 0.06% -0.87% 0.69% 0.58% -0.37% -0.24% -
  Horiz. % 99.84% 99.78% 100.65% 99.97% 99.39% 99.76% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.98 % 12.39 % 4.35 % 18.26 % -2.97 % 4.55 % 11.56 % 0.60%
  YoY % -3.31% 184.83% -76.18% 714.81% -165.27% -60.64% -
  Horiz. % 103.63% 107.18% 37.63% 157.96% -25.69% 39.36% 100.00%
ROE 1.96 % 1.51 % 0.14 % 2.03 % -0.33 % 0.31 % 1.07 % 10.61%
  YoY % 29.80% 978.57% -93.10% 715.15% -206.45% -71.03% -
  Horiz. % 183.18% 141.12% 13.08% 189.72% -30.84% 28.97% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 58.94 41.53 16.08 40.60 22.10 21.04 31.26 11.14%
  YoY % 41.92% 158.27% -60.39% 83.71% 5.04% -32.69% -
  Horiz. % 188.55% 132.85% 51.44% 129.88% 70.70% 67.31% 100.00%
EPS 5.89 4.40 0.40 4.07 -0.98 0.92 3.20 10.70%
  YoY % 33.86% 1,000.00% -90.17% 515.31% -206.52% -71.25% -
  Horiz. % 184.06% 137.50% 12.50% 127.19% -30.62% 28.75% 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 3.0100 2.9200 2.9500 2.0000 3.0100 2.9800 2.9800 0.17%
  YoY % 3.08% -1.02% 47.50% -33.55% 1.01% 0.00% -
  Horiz. % 101.01% 97.99% 98.99% 67.11% 101.01% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,910
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.81 25.92 10.13 25.39 13.74 13.13 19.56 11.11%
  YoY % 42.01% 155.87% -60.10% 84.79% 4.65% -32.87% -
  Horiz. % 188.19% 132.52% 51.79% 129.81% 70.25% 67.13% 100.00%
EPS 3.68 2.75 0.25 2.54 -0.61 0.57 2.00 10.69%
  YoY % 33.82% 1,000.00% -90.16% 516.39% -207.02% -71.50% -
  Horiz. % 184.00% 137.50% 12.50% 127.00% -30.50% 28.50% 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 1.8800 1.8227 1.8576 1.2508 1.8716 1.8597 1.8643 0.14%
  YoY % 3.14% -1.88% 48.51% -33.17% 0.64% -0.25% -
  Horiz. % 100.84% 97.77% 99.64% 67.09% 100.39% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.4400 2.5200 1.2700 1.2700 1.2000 1.3500 0.8700 -
P/RPS 4.14 6.07 7.90 3.13 5.43 6.42 2.78 6.86%
  YoY % -31.80% -23.16% 152.40% -42.36% -15.42% 130.94% -
  Horiz. % 148.92% 218.35% 284.17% 112.59% 195.32% 230.94% 100.00%
P/EPS 41.43 57.27 317.50 31.26 -122.45 146.74 27.19 7.27%
  YoY % -27.66% -81.96% 915.67% 125.53% -183.45% 439.68% -
  Horiz. % 152.37% 210.63% 1,167.71% 114.97% -450.35% 539.68% 100.00%
EY 2.41 1.75 0.31 3.20 -0.82 0.68 3.68 -6.81%
  YoY % 37.71% 464.52% -90.31% 490.24% -220.59% -81.52% -
  Horiz. % 65.49% 47.55% 8.42% 86.96% -22.28% 18.48% 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 0.81 0.86 0.43 0.64 0.40 0.45 0.29 18.66%
  YoY % -5.81% 100.00% -32.81% 60.00% -11.11% 55.17% -
  Horiz. % 279.31% 296.55% 148.28% 220.69% 137.93% 155.17% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 21/02/14 25/02/13 29/02/12 08/02/11 10/02/10 23/02/09 -
Price 2.2800 2.5900 1.2500 1.2500 1.2500 1.4000 1.2200 -
P/RPS 3.87 6.24 7.77 3.08 5.66 6.66 3.90 -0.13%
  YoY % -37.98% -19.69% 152.27% -45.58% -15.02% 70.77% -
  Horiz. % 99.23% 160.00% 199.23% 78.97% 145.13% 170.77% 100.00%
P/EPS 38.71 58.86 312.50 30.77 -127.55 152.17 38.13 0.25%
  YoY % -34.23% -81.16% 915.60% 124.12% -183.82% 299.08% -
  Horiz. % 101.52% 154.37% 819.56% 80.70% -334.51% 399.08% 100.00%
EY 2.58 1.70 0.32 3.25 -0.78 0.66 2.62 -0.26%
  YoY % 51.76% 431.25% -90.15% 516.67% -218.18% -74.81% -
  Horiz. % 98.47% 64.89% 12.21% 124.05% -29.77% 25.19% 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 0.76 0.89 0.42 0.63 0.42 0.47 0.41 10.83%
  YoY % -14.61% 111.90% -33.33% 50.00% -10.64% 14.63% -
  Horiz. % 185.37% 217.07% 102.44% 153.66% 102.44% 114.63% 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.280.00 
 KOTRA 1.800.00 
 PALETTE 0.3650.00 
 PINEAPP 0.420.00 
 PUC 0.2050.00 
 WILLOW 1.060.00 
 IRIS 0.160.00 
 VS-CQ 0.300.00 
 PMETAL-CV 0.430.00 
 BTECH 0.300.00 
Partners & Brokers