[OIB] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -15.2%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 165,084 139,936 136,734 142,274 159,436 134,523 133,493 15.19%
PBT 31,824 32,257 32,596 36,216 39,500 37,549 37,204 -9.88%
Tax -6,168 -6,075 -5,433 -7,944 -5,700 -6,621 -6,765 -5.96%
NP 25,656 26,182 27,162 28,272 33,800 30,928 30,438 -10.75%
-
NP to SH 22,860 24,046 24,710 25,888 30,528 29,471 30,438 -17.36%
-
Tax Rate 19.38% 18.83% 16.67% 21.94% 14.43% 17.63% 18.18% -
Total Cost 139,428 113,754 109,572 114,002 125,636 103,595 103,054 22.30%
-
Net Worth 273,090 267,680 262,174 273,884 257,715 250,458 243,207 8.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 9,043 - - - 9,041 - -
Div Payout % - 37.61% - - - 30.68% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 273,090 267,680 262,174 273,884 257,715 250,458 243,207 8.02%
NOSH 90,427 90,432 90,404 90,391 90,426 90,418 90,411 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.54% 18.71% 19.87% 19.87% 21.20% 22.99% 22.80% -
ROE 8.37% 8.98% 9.43% 9.45% 11.85% 11.77% 12.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 182.56 154.74 151.25 157.40 176.32 148.78 147.65 15.18%
EPS 25.28 26.59 27.33 28.64 33.76 32.59 33.67 -17.37%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.02 2.96 2.90 3.03 2.85 2.77 2.69 8.01%
Adjusted Per Share Value based on latest NOSH - 90,357
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.53 30.12 29.43 30.62 34.32 28.96 28.73 15.19%
EPS 4.92 5.18 5.32 5.57 6.57 6.34 6.55 -17.35%
DPS 0.00 1.95 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.5878 0.5762 0.5643 0.5895 0.5547 0.5391 0.5235 8.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.40 1.26 1.49 1.36 1.31 1.36 1.20 -
P/RPS 0.77 0.81 0.99 0.86 0.74 0.91 0.81 -3.31%
P/EPS 5.54 4.74 5.45 4.75 3.88 4.17 3.56 34.25%
EY 18.06 21.10 18.34 21.06 25.77 23.97 28.06 -25.43%
DY 0.00 7.94 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.46 0.43 0.51 0.45 0.46 0.49 0.45 1.47%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 29/08/06 07/06/06 20/03/06 16/11/05 16/08/05 16/05/05 -
Price 1.38 1.40 1.33 1.45 1.32 1.34 1.22 -
P/RPS 0.76 0.90 0.88 0.92 0.75 0.90 0.83 -5.69%
P/EPS 5.46 5.27 4.87 5.06 3.91 4.11 3.62 31.48%
EY 18.32 18.99 20.55 19.75 25.58 24.32 27.60 -23.88%
DY 0.00 7.14 0.00 0.00 0.00 7.46 0.00 -
P/NAPS 0.46 0.47 0.46 0.48 0.46 0.48 0.45 1.47%

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