[OIB] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -21.43%
YoY- -30.62%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 95,024 119,926 131,442 138,244 165,084 139,936 136,734 -21.52%
PBT 15,112 18,205 22,434 27,286 31,824 32,257 32,596 -40.07%
Tax -2,340 -3,735 -4,812 -5,138 -6,168 -6,075 -5,433 -42.93%
NP 12,772 14,470 17,622 22,148 25,656 26,182 27,162 -39.50%
-
NP to SH 11,024 11,161 13,677 17,960 22,860 24,046 24,710 -41.58%
-
Tax Rate 15.48% 20.52% 21.45% 18.83% 19.38% 18.83% 16.67% -
Total Cost 82,252 105,456 113,820 116,096 139,428 113,754 109,572 -17.38%
-
Net Worth 275,599 272,462 271,375 270,394 273,090 267,680 262,174 3.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 9,051 - - - 9,043 - -
Div Payout % - 81.10% - - - 37.61% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 275,599 272,462 271,375 270,394 273,090 267,680 262,174 3.38%
NOSH 90,657 90,519 90,458 90,433 90,427 90,432 90,404 0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.44% 12.07% 13.41% 16.02% 15.54% 18.71% 19.87% -
ROE 4.00% 4.10% 5.04% 6.64% 8.37% 8.98% 9.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.82 132.49 145.31 152.87 182.56 154.74 151.25 -21.66%
EPS 12.16 12.33 15.12 19.86 25.28 26.59 27.33 -41.68%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.04 3.01 3.00 2.99 3.02 2.96 2.90 3.19%
Adjusted Per Share Value based on latest NOSH - 90,443
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.45 25.81 28.29 29.76 35.53 30.12 29.43 -21.53%
EPS 2.37 2.40 2.94 3.87 4.92 5.18 5.32 -41.64%
DPS 0.00 1.95 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.5932 0.5865 0.5841 0.582 0.5878 0.5762 0.5643 3.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.50 1.43 1.47 1.23 1.40 1.26 1.49 -
P/RPS 1.43 1.08 1.01 0.80 0.77 0.81 0.99 27.75%
P/EPS 12.34 11.60 9.72 6.19 5.54 4.74 5.45 72.34%
EY 8.11 8.62 10.29 16.15 18.06 21.10 18.34 -41.92%
DY 0.00 6.99 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 0.49 0.48 0.49 0.41 0.46 0.43 0.51 -2.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 25/05/07 15/02/07 21/11/06 29/08/06 07/06/06 -
Price 1.39 1.52 1.44 1.41 1.38 1.40 1.33 -
P/RPS 1.33 1.15 0.99 0.92 0.76 0.90 0.88 31.66%
P/EPS 11.43 12.33 9.52 7.10 5.46 5.27 4.87 76.51%
EY 8.75 8.11 10.50 14.09 18.32 18.99 20.55 -43.37%
DY 0.00 6.58 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.46 0.50 0.48 0.47 0.46 0.47 0.46 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