[OIB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -81.46%
YoY- -55.99%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 106,114 74,003 51,197 22,858 96,442 65,970 47,133 71.86%
PBT 11,711 7,544 5,803 2,260 9,797 6,646 5,640 62.83%
Tax -2,446 -1,424 -917 -651 -1,817 -1,175 -1,103 70.13%
NP 9,265 6,120 4,886 1,609 7,980 5,471 4,537 61.02%
-
NP to SH 8,656 4,920 4,114 1,213 6,543 4,328 3,663 77.50%
-
Tax Rate 20.89% 18.88% 15.80% 28.81% 18.55% 17.68% 19.56% -
Total Cost 96,849 67,883 46,311 21,249 88,462 60,499 42,596 72.99%
-
Net Worth 274,348 270,917 270,037 273,377 272,720 269,820 269,524 1.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 9,054 - - - 9,060 - - -
Div Payout % 104.60% - - - 138.48% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 274,348 270,917 270,037 273,377 272,720 269,820 269,524 1.19%
NOSH 90,543 90,607 90,616 90,522 90,604 90,543 90,444 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.73% 8.27% 9.54% 7.04% 8.27% 8.29% 9.63% -
ROE 3.16% 1.82% 1.52% 0.44% 2.40% 1.60% 1.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 117.20 81.67 56.50 25.25 106.44 72.86 52.11 71.74%
EPS 9.56 5.43 4.54 1.34 7.23 4.78 4.05 77.37%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.03 2.99 2.98 3.02 3.01 2.98 2.98 1.11%
Adjusted Per Share Value based on latest NOSH - 90,522
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.84 15.93 11.02 4.92 20.76 14.20 10.15 71.80%
EPS 1.86 1.06 0.89 0.26 1.41 0.93 0.79 77.07%
DPS 1.95 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.5905 0.5832 0.5813 0.5884 0.587 0.5808 0.5802 1.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.02 0.95 0.87 1.48 1.29 1.40 1.34 -
P/RPS 0.87 1.16 1.54 5.86 1.21 1.92 2.57 -51.45%
P/EPS 10.67 17.50 19.16 110.45 17.86 29.29 33.09 -53.00%
EY 9.37 5.72 5.22 0.91 5.60 3.41 3.02 112.87%
DY 9.80 0.00 0.00 0.00 7.75 0.00 0.00 -
P/NAPS 0.34 0.32 0.29 0.49 0.43 0.47 0.45 -17.05%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 14/05/09 23/02/09 19/11/08 26/08/08 22/05/08 21/02/08 -
Price 1.09 1.10 1.22 1.01 1.49 1.52 1.35 -
P/RPS 0.93 1.35 2.16 4.00 1.40 2.09 2.59 -49.51%
P/EPS 11.40 20.26 26.87 75.37 20.63 31.80 33.33 -51.12%
EY 8.77 4.94 3.72 1.33 4.85 3.14 3.00 104.58%
DY 9.17 0.00 0.00 0.00 6.71 0.00 0.00 -
P/NAPS 0.36 0.37 0.41 0.33 0.50 0.51 0.45 -13.83%

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