[OIB] QoQ Cumulative 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- -76.23%
YoY- -25.12%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative 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 98,582 69,122 41,271 139,936 102,551 71,137 41.78%
PBT 18,205 16,826 13,643 7,956 32,257 24,447 18,108 0.35%
Tax -3,735 -3,609 -2,569 -1,542 -6,075 -4,075 -3,972 -4.02%
NP 14,470 13,217 11,074 6,414 26,182 20,372 14,136 1.57%
-
NP to SH 11,161 10,258 8,980 5,715 24,046 18,533 12,944 -9.43%
-
Tax Rate 20.52% 21.45% 18.83% 19.38% 18.83% 16.67% 21.94% -
Total Cost 105,456 85,365 58,048 34,857 113,754 82,179 57,001 50.87%
-
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% 3.78% 3.32% 2.09% 8.98% 7.07% 4.73% -
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 132.49 108.98 76.43 45.64 154.74 113.44 78.70 41.65%
EPS 12.33 11.34 9.93 6.32 26.59 20.50 14.32 -9.51%
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 21.22 14.88 8.88 30.12 22.07 15.31 41.78%
EPS 2.40 2.21 1.93 1.23 5.18 3.99 2.79 -9.57%
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 1.35 1.61 3.07 0.81 1.31 1.73 -27.01%
P/EPS 11.60 12.96 12.39 22.15 4.74 7.27 9.50 14.28%
EY 8.62 7.71 8.07 4.51 21.10 13.76 10.53 -12.52%
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 1.32 1.84 3.02 0.90 1.17 1.84 -26.96%
P/EPS 12.33 12.70 14.20 21.84 5.27 6.49 10.13 14.04%
EY 8.11 7.88 7.04 4.58 18.99 15.41 9.88 -12.36%
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