[OIB] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 30.96%
YoY- 77922.23%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 73,268 96,950 97,566 103,214 59,248 94,742 82,804 -7.81%
PBT 16,580 20,720 22,580 26,194 16,420 -3,894 2,962 214.27%
Tax -8,232 -6,913 -6,406 -6,624 -4,152 -1,006 -1,306 240.08%
NP 8,348 13,807 16,173 19,570 12,268 -4,900 1,656 193.13%
-
NP to SH 6,312 9,068 11,594 14,044 10,724 -7,044 221 828.67%
-
Tax Rate 49.65% 33.36% 28.37% 25.29% 25.29% - 44.09% -
Total Cost 64,920 83,143 81,393 83,644 46,980 99,642 81,148 -13.78%
-
Net Worth 273,882 268,031 181,062 180,979 269,005 266,130 278,510 -1.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 9,055 - - - 9,052 - -
Div Payout % - 99.86% - - - 0.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 273,882 268,031 181,062 180,979 269,005 266,130 278,510 -1.10%
NOSH 90,689 90,551 90,531 90,489 90,574 90,520 92,222 -1.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.39% 14.24% 16.58% 18.96% 20.71% -5.17% 2.00% -
ROE 2.30% 3.38% 6.40% 7.76% 3.99% -2.65% 0.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 80.79 107.07 107.77 114.06 65.41 104.66 89.79 -6.78%
EPS 6.96 10.01 10.35 15.52 11.84 -7.78 0.24 838.14%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.02 2.96 2.00 2.00 2.97 2.94 3.02 0.00%
Adjusted Per Share Value based on latest NOSH - 90,626
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.77 20.87 21.00 22.22 12.75 20.39 17.82 -7.80%
EPS 1.36 1.95 2.50 3.02 2.31 -1.52 0.05 799.01%
DPS 0.00 1.95 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.5895 0.5769 0.3897 0.3896 0.579 0.5728 0.5995 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.25 1.21 1.27 1.24 1.25 1.25 -
P/RPS 1.58 1.17 1.12 1.11 1.90 1.19 1.39 8.89%
P/EPS 18.39 12.48 9.45 8.18 10.47 -16.06 520.83 -89.17%
EY 5.44 8.01 10.58 12.22 9.55 -6.23 0.19 830.20%
DY 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.42 0.42 0.61 0.64 0.42 0.43 0.41 1.61%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 16/05/12 29/02/12 25/11/11 22/08/11 12/05/11 -
Price 1.34 1.25 1.21 1.25 1.31 1.24 1.28 -
P/RPS 1.66 1.17 1.12 1.10 2.00 1.18 1.43 10.42%
P/EPS 19.25 12.48 9.45 8.05 11.06 -15.93 533.33 -89.01%
EY 5.19 8.01 10.58 12.42 9.04 -6.28 0.19 801.55%
DY 0.00 8.00 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 0.44 0.42 0.61 0.63 0.44 0.42 0.42 3.14%

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