[OIB] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 252.24%
YoY- 200.56%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,950 97,566 103,214 59,248 94,742 82,804 82,672 11.21%
PBT 20,720 22,580 26,194 16,420 -3,894 2,962 4,546 175.15%
Tax -6,913 -6,406 -6,624 -4,152 -1,006 -1,306 -3,384 61.06%
NP 13,807 16,173 19,570 12,268 -4,900 1,656 1,162 421.49%
-
NP to SH 9,068 11,594 14,044 10,724 -7,044 221 18 6255.34%
-
Tax Rate 33.36% 28.37% 25.29% 25.29% - 44.09% 74.44% -
Total Cost 83,143 81,393 83,644 46,980 99,642 81,148 81,510 1.33%
-
Net Worth 268,031 181,062 180,979 269,005 266,130 278,510 270,900 -0.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,055 - - - 9,052 - - -
Div Payout % 99.86% - - - 0.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 268,031 181,062 180,979 269,005 266,130 278,510 270,900 -0.70%
NOSH 90,551 90,531 90,489 90,574 90,520 92,222 90,000 0.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.24% 16.58% 18.96% 20.71% -5.17% 2.00% 1.41% -
ROE 3.38% 6.40% 7.76% 3.99% -2.65% 0.08% 0.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 107.07 107.77 114.06 65.41 104.66 89.79 91.86 10.76%
EPS 10.01 10.35 15.52 11.84 -7.78 0.24 0.02 6227.72%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.96 2.00 2.00 2.97 2.94 3.02 3.01 -1.11%
Adjusted Per Share Value based on latest NOSH - 90,574
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.78 20.91 22.12 12.70 20.31 17.75 17.72 11.21%
EPS 1.94 2.49 3.01 2.30 -1.51 0.05 0.00 -
DPS 1.94 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.5745 0.3881 0.3879 0.5766 0.5704 0.5969 0.5806 -0.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.25 1.21 1.27 1.24 1.25 1.25 1.20 -
P/RPS 1.17 1.12 1.11 1.90 1.19 1.39 1.31 -7.26%
P/EPS 12.48 9.45 8.18 10.47 -16.06 520.83 6,000.00 -98.37%
EY 8.01 10.58 12.22 9.55 -6.23 0.19 0.02 5353.23%
DY 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.42 0.61 0.64 0.42 0.43 0.41 0.40 3.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 16/05/12 29/02/12 25/11/11 22/08/11 12/05/11 08/02/11 -
Price 1.25 1.21 1.25 1.31 1.24 1.28 1.25 -
P/RPS 1.17 1.12 1.10 2.00 1.18 1.43 1.36 -9.55%
P/EPS 12.48 9.45 8.05 11.06 -15.93 533.33 6,250.00 -98.42%
EY 8.01 10.58 12.42 9.04 -6.28 0.19 0.02 5353.23%
DY 8.00 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.42 0.61 0.63 0.44 0.42 0.42 0.42 0.00%

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 ⃤ & 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