[OIB] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -4.93%
YoY- -25.12%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 119,926 131,442 138,244 165,084 139,936 136,734 142,274 -10.79%
PBT 18,205 22,434 27,286 31,824 32,257 32,596 36,216 -36.85%
Tax -3,735 -4,812 -5,138 -6,168 -6,075 -5,433 -7,944 -39.61%
NP 14,470 17,622 22,148 25,656 26,182 27,162 28,272 -36.09%
-
NP to SH 11,161 13,677 17,960 22,860 24,046 24,710 25,888 -43.01%
-
Tax Rate 20.52% 21.45% 18.83% 19.38% 18.83% 16.67% 21.94% -
Total Cost 105,456 113,820 116,096 139,428 113,754 109,572 114,002 -5.07%
-
Net Worth 272,462 271,375 270,394 273,090 267,680 262,174 273,884 -0.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,051 - - - 9,043 - - -
Div Payout % 81.10% - - - 37.61% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 272,462 271,375 270,394 273,090 267,680 262,174 273,884 -0.34%
NOSH 90,519 90,458 90,433 90,427 90,432 90,404 90,391 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.07% 13.41% 16.02% 15.54% 18.71% 19.87% 19.87% -
ROE 4.10% 5.04% 6.64% 8.37% 8.98% 9.43% 9.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 132.49 145.31 152.87 182.56 154.74 151.25 157.40 -10.87%
EPS 12.33 15.12 19.86 25.28 26.59 27.33 28.64 -43.07%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.01 3.00 2.99 3.02 2.96 2.90 3.03 -0.44%
Adjusted Per Share Value based on latest NOSH - 90,427
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.81 28.29 29.76 35.53 30.12 29.43 30.62 -10.79%
EPS 2.40 2.94 3.87 4.92 5.18 5.32 5.57 -43.04%
DPS 1.95 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.5865 0.5841 0.582 0.5878 0.5762 0.5643 0.5895 -0.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.43 1.47 1.23 1.40 1.26 1.49 1.36 -
P/RPS 1.08 1.01 0.80 0.77 0.81 0.99 0.86 16.44%
P/EPS 11.60 9.72 6.19 5.54 4.74 5.45 4.75 81.64%
EY 8.62 10.29 16.15 18.06 21.10 18.34 21.06 -44.96%
DY 6.99 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.48 0.49 0.41 0.46 0.43 0.51 0.45 4.40%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 25/05/07 15/02/07 21/11/06 29/08/06 07/06/06 20/03/06 -
Price 1.52 1.44 1.41 1.38 1.40 1.33 1.45 -
P/RPS 1.15 0.99 0.92 0.76 0.90 0.88 0.92 16.08%
P/EPS 12.33 9.52 7.10 5.46 5.27 4.87 5.06 81.37%
EY 8.11 10.50 14.09 18.32 18.99 20.55 19.75 -44.84%
DY 6.58 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.50 0.48 0.47 0.46 0.47 0.46 0.48 2.76%

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