Highlights

[OIB] YoY Quarter Result on 2012-12-31 [#2]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -76.87%    YoY -     -90.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 52,479 53,347 37,565 14,675 36,795 19,913 19,024 18.42%
  YoY % -1.63% 42.01% 155.98% -60.12% 84.78% 4.67% -
  Horiz. % 275.86% 280.42% 197.46% 77.14% 193.41% 104.67% 100.00%
PBT 15,259 9,122 6,369 994 8,992 81 1,638 45.03%
  YoY % 67.28% 43.22% 540.74% -88.95% 11,001.23% -95.05% -
  Horiz. % 931.56% 556.90% 388.83% 60.68% 548.96% 4.95% 100.00%
Tax -3,456 -2,730 -1,716 -356 -2,274 -673 -772 28.36%
  YoY % -26.59% -59.09% -382.02% 84.34% -237.89% 12.82% -
  Horiz. % 447.67% 353.63% 222.28% 46.11% 294.56% 87.18% 100.00%
NP 11,803 6,392 4,653 638 6,718 -592 866 54.52%
  YoY % 84.65% 37.37% 629.31% -90.50% 1,234.80% -168.36% -
  Horiz. % 1,362.93% 738.11% 537.30% 73.67% 775.75% -68.36% 100.00%
NP to SH 9,097 5,331 3,980 365 3,682 -883 832 48.95%
  YoY % 70.64% 33.94% 990.41% -90.09% 516.99% -206.13% -
  Horiz. % 1,093.39% 640.75% 478.37% 43.87% 442.55% -106.13% 100.00%
Tax Rate 22.65 % 29.93 % 26.94 % 35.81 % 25.29 % 830.86 % 47.13 % -11.49%
  YoY % -24.32% 11.10% -24.77% 41.60% -96.96% 1,662.91% -
  Horiz. % 48.06% 63.51% 57.16% 75.98% 53.66% 1,762.91% 100.00%
Total Cost 40,676 46,955 32,912 14,037 30,077 20,505 18,158 14.38%
  YoY % -13.37% 42.67% 134.47% -53.33% 46.68% 12.93% -
  Horiz. % 224.01% 258.59% 181.25% 77.30% 165.64% 112.93% 100.00%
Net Worth 292,610 272,433 264,127 269,187 181,252 271,207 269,495 1.38%
  YoY % 7.41% 3.14% -1.88% 48.52% -33.17% 0.64% -
  Horiz. % 108.58% 101.09% 98.01% 99.89% 67.26% 100.64% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 292,610 272,433 264,127 269,187 181,252 271,207 269,495 1.38%
  YoY % 7.41% 3.14% -1.88% 48.52% -33.17% 0.64% -
  Horiz. % 108.58% 101.09% 98.01% 99.89% 67.26% 100.64% 100.00%
NOSH 144,856 90,509 90,454 91,249 90,626 90,102 90,434 8.16%
  YoY % 60.05% 0.06% -0.87% 0.69% 0.58% -0.37% -
  Horiz. % 160.18% 100.08% 100.02% 100.90% 100.21% 99.63% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.49 % 11.98 % 12.39 % 4.35 % 18.26 % -2.97 % 4.55 % 30.50%
  YoY % 87.73% -3.31% 184.83% -76.18% 714.81% -165.27% -
  Horiz. % 494.29% 263.30% 272.31% 95.60% 401.32% -65.27% 100.00%
ROE 3.11 % 1.96 % 1.51 % 0.14 % 2.03 % -0.33 % 0.31 % 46.83%
  YoY % 58.67% 29.80% 978.57% -93.10% 715.15% -206.45% -
  Horiz. % 1,003.23% 632.26% 487.10% 45.16% 654.84% -106.45% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.23 58.94 41.53 16.08 40.60 22.10 21.04 9.48%
  YoY % -38.53% 41.92% 158.27% -60.39% 83.71% 5.04% -
  Horiz. % 172.20% 280.13% 197.39% 76.43% 192.97% 105.04% 100.00%
EPS 6.28 5.89 4.40 0.40 4.07 -0.98 0.92 37.71%
  YoY % 6.62% 33.86% 1,000.00% -90.17% 515.31% -206.52% -
  Horiz. % 682.61% 640.22% 478.26% 43.48% 442.39% -106.52% 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 2.0200 3.0100 2.9200 2.9500 2.0000 3.0100 2.9800 -6.27%
  YoY % -32.89% 3.08% -1.02% 47.50% -33.55% 1.01% -
  Horiz. % 67.79% 101.01% 97.99% 98.99% 67.11% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,890
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.22 36.82 25.93 10.13 25.40 13.74 13.13 18.42%
  YoY % -1.63% 42.00% 155.97% -60.12% 84.86% 4.65% -
  Horiz. % 275.86% 280.43% 197.49% 77.15% 193.45% 104.65% 100.00%
EPS 6.28 3.68 2.75 0.25 2.54 -0.61 0.57 49.14%
  YoY % 70.65% 33.82% 1,000.00% -90.16% 516.39% -207.02% -
  Horiz. % 1,101.75% 645.61% 482.46% 43.86% 445.61% -107.02% 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 2.0195 1.8803 1.8229 1.8579 1.2510 1.8718 1.8600 1.38%
  YoY % 7.40% 3.15% -1.88% 48.51% -33.17% 0.63% -
  Horiz. % 108.58% 101.09% 98.01% 99.89% 67.26% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.6500 2.4400 2.5200 1.2700 1.2700 1.2000 1.3500 -
P/RPS 7.31 4.14 6.07 7.90 3.13 5.43 6.42 2.19%
  YoY % 76.57% -31.80% -23.16% 152.40% -42.36% -15.42% -
  Horiz. % 113.86% 64.49% 94.55% 123.05% 48.75% 84.58% 100.00%
P/EPS 42.20 41.43 57.27 317.50 31.26 -122.45 146.74 -18.75%
  YoY % 1.86% -27.66% -81.96% 915.67% 125.53% -183.45% -
  Horiz. % 28.76% 28.23% 39.03% 216.37% 21.30% -83.45% 100.00%
EY 2.37 2.41 1.75 0.31 3.20 -0.82 0.68 23.12%
  YoY % -1.66% 37.71% 464.52% -90.31% 490.24% -220.59% -
  Horiz. % 348.53% 354.41% 257.35% 45.59% 470.59% -120.59% 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 1.31 0.81 0.86 0.43 0.64 0.40 0.45 19.48%
  YoY % 61.73% -5.81% 100.00% -32.81% 60.00% -11.11% -
  Horiz. % 291.11% 180.00% 191.11% 95.56% 142.22% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 11/02/15 21/02/14 25/02/13 29/02/12 08/02/11 10/02/10 -
Price 2.4500 2.2800 2.5900 1.2500 1.2500 1.2500 1.4000 -
P/RPS 6.76 3.87 6.24 7.77 3.08 5.66 6.66 0.25%
  YoY % 74.68% -37.98% -19.69% 152.27% -45.58% -15.02% -
  Horiz. % 101.50% 58.11% 93.69% 116.67% 46.25% 84.98% 100.00%
P/EPS 39.01 38.71 58.86 312.50 30.77 -127.55 152.17 -20.29%
  YoY % 0.77% -34.23% -81.16% 915.60% 124.12% -183.82% -
  Horiz. % 25.64% 25.44% 38.68% 205.36% 20.22% -83.82% 100.00%
EY 2.56 2.58 1.70 0.32 3.25 -0.78 0.66 25.33%
  YoY % -0.78% 51.76% 431.25% -90.15% 516.67% -218.18% -
  Horiz. % 387.88% 390.91% 257.58% 48.48% 492.42% -118.18% 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 1.21 0.76 0.89 0.42 0.63 0.42 0.47 17.06%
  YoY % 59.21% -14.61% 111.90% -33.33% 50.00% -10.64% -
  Horiz. % 257.45% 161.70% 189.36% 89.36% 134.04% 89.36% 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.
 


 

177  166  521  997 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.245+0.015 
 GPACKET 0.5050.00 
 BORNOIL 0.0950.00 
 PUC-WB 0.14+0.01 
 TRIVE 0.0450.00 
 SAPNRG 0.82-0.03 
 MALTON-WB 0.22+0.005 
 JAG 0.105+0.005 
 INIX 0.105+0.005 
 KAB 0.265+0.005 
Partners & Brokers