[OIB] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -21.79%
YoY- 228.73%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 76,293 65,984 73,268 96,950 97,566 103,214 59,248 18.34%
PBT 9,242 10,278 16,580 20,720 22,580 26,194 16,420 -31.80%
Tax -3,473 -4,828 -8,232 -6,913 -6,406 -6,624 -4,152 -11.21%
NP 5,769 5,450 8,348 13,807 16,173 19,570 12,268 -39.50%
-
NP to SH 3,938 3,886 6,312 9,068 11,594 14,044 10,724 -48.68%
-
Tax Rate 37.58% 46.97% 49.65% 33.36% 28.37% 25.29% 25.29% -
Total Cost 70,524 60,534 64,920 83,143 81,393 83,644 46,980 31.07%
-
Net Worth 266,403 266,597 273,882 268,031 181,062 180,979 269,005 -0.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 9,055 - - - -
Div Payout % - - - 99.86% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 266,403 266,597 273,882 268,031 181,062 180,979 269,005 -0.64%
NOSH 90,613 90,372 90,689 90,551 90,531 90,489 90,574 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.56% 8.26% 11.39% 14.24% 16.58% 18.96% 20.71% -
ROE 1.48% 1.46% 2.30% 3.38% 6.40% 7.76% 3.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 84.20 73.01 80.79 107.07 107.77 114.06 65.41 18.31%
EPS 4.35 4.30 6.96 10.01 10.35 15.52 11.84 -48.67%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.94 2.95 3.02 2.96 2.00 2.00 2.97 -0.67%
Adjusted Per Share Value based on latest NOSH - 90,877
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.35 14.14 15.70 20.78 20.91 22.12 12.70 18.32%
EPS 0.84 0.83 1.35 1.94 2.49 3.01 2.30 -48.87%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.571 0.5714 0.587 0.5745 0.3881 0.3879 0.5766 -0.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.24 1.27 1.28 1.25 1.21 1.27 1.24 -
P/RPS 1.47 1.74 1.58 1.17 1.12 1.11 1.90 -15.70%
P/EPS 28.53 29.53 18.39 12.48 9.45 8.18 10.47 94.97%
EY 3.51 3.39 5.44 8.01 10.58 12.22 9.55 -48.65%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.42 0.42 0.61 0.64 0.42 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 26/11/12 27/08/12 16/05/12 29/02/12 25/11/11 -
Price 1.45 1.25 1.34 1.25 1.21 1.25 1.31 -
P/RPS 1.72 1.71 1.66 1.17 1.12 1.10 2.00 -9.55%
P/EPS 33.36 29.07 19.25 12.48 9.45 8.05 11.06 108.61%
EY 3.00 3.44 5.19 8.01 10.58 12.42 9.04 -52.03%
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.44 0.42 0.61 0.63 0.44 7.43%

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