[OIB] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -2.94%
YoY- -57.84%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 95,474 108,510 66,760 83,695 76,293 65,984 73,268 19.32%
PBT 17,378 14,962 4,448 9,349 9,242 10,278 16,580 3.18%
Tax -4,988 -4,264 -1,664 -3,396 -3,473 -4,828 -8,232 -28.41%
NP 12,390 10,698 2,784 5,953 5,769 5,450 8,348 30.14%
-
NP to SH 9,258 8,330 740 3,823 3,938 3,886 6,312 29.12%
-
Tax Rate 28.70% 28.50% 37.41% 36.32% 37.58% 46.97% 49.65% -
Total Cost 83,084 97,812 63,976 77,742 70,524 60,534 64,920 17.89%
-
Net Worth 267,982 264,386 272,874 267,247 266,403 266,597 273,882 -1.44%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 9,059 - - - -
Div Payout % - - - 236.97% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 267,982 264,386 272,874 267,247 266,403 266,597 273,882 -1.44%
NOSH 90,534 90,543 92,499 90,592 90,613 90,372 90,689 -0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.98% 9.86% 4.17% 7.11% 7.56% 8.26% 11.39% -
ROE 3.45% 3.15% 0.27% 1.43% 1.48% 1.46% 2.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 105.46 119.84 72.17 92.39 84.20 73.01 80.79 19.46%
EPS 10.23 9.20 0.80 4.22 4.35 4.30 6.96 29.30%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.96 2.92 2.95 2.95 2.94 2.95 3.02 -1.33%
Adjusted Per Share Value based on latest NOSH - 90,520
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.46 23.26 14.31 17.94 16.35 14.14 15.70 19.32%
EPS 1.98 1.79 0.16 0.82 0.84 0.83 1.35 29.11%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.5744 0.5667 0.5848 0.5728 0.571 0.5714 0.587 -1.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.58 2.52 1.43 1.44 1.24 1.27 1.28 -
P/RPS 2.45 2.10 1.98 1.56 1.47 1.74 1.58 34.00%
P/EPS 25.23 27.39 178.75 34.12 28.53 29.53 18.39 23.49%
EY 3.96 3.65 0.56 2.93 3.51 3.39 5.44 -19.09%
DY 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 0.48 0.49 0.42 0.43 0.42 62.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 21/02/14 19/11/13 27/08/13 21/05/13 25/02/13 26/11/12 -
Price 2.52 2.59 2.49 1.38 1.45 1.25 1.34 -
P/RPS 2.39 2.16 3.45 1.49 1.72 1.71 1.66 27.53%
P/EPS 24.64 28.15 311.25 32.70 33.36 29.07 19.25 17.90%
EY 4.06 3.55 0.32 3.06 3.00 3.44 5.19 -15.11%
DY 0.00 0.00 0.00 7.25 0.00 0.00 0.00 -
P/NAPS 0.85 0.89 0.84 0.47 0.49 0.42 0.44 55.17%

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