[OIB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -80.21%
YoY- 41.22%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 96,347 69,403 45,978 26,954 106,114 74,003 51,197 52.60%
PBT 4,529 5,830 4,314 2,676 11,711 7,544 5,803 -15.27%
Tax -2,632 -2,294 -1,684 -912 -2,446 -1,424 -917 102.35%
NP 1,897 3,536 2,630 1,764 9,265 6,120 4,886 -46.87%
-
NP to SH 1,245 3,293 2,545 1,713 8,656 4,920 4,114 -55.02%
-
Tax Rate 58.11% 39.35% 39.04% 34.08% 20.89% 18.88% 15.80% -
Total Cost 94,450 65,867 43,348 25,190 96,849 67,883 46,311 61.03%
-
Net Worth 278,995 281,352 269,896 276,436 274,348 270,917 270,037 2.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,028 - - - 9,054 - - -
Div Payout % 725.22% - - - 104.60% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 278,995 281,352 269,896 276,436 274,348 270,917 270,037 2.20%
NOSH 90,289 90,467 90,569 90,634 90,543 90,607 90,616 -0.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.97% 5.09% 5.72% 6.54% 8.73% 8.27% 9.54% -
ROE 0.45% 1.17% 0.94% 0.62% 3.16% 1.82% 1.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.71 76.72 50.77 29.74 117.20 81.67 56.50 52.97%
EPS 1.38 3.64 2.81 1.89 9.56 5.43 4.54 -54.89%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.09 3.11 2.98 3.05 3.03 2.99 2.98 2.45%
Adjusted Per Share Value based on latest NOSH - 90,634
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.74 14.94 9.90 5.80 22.84 15.93 11.02 52.61%
EPS 0.27 0.71 0.55 0.37 1.86 1.06 0.89 -54.94%
DPS 1.94 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.6005 0.6056 0.581 0.595 0.5905 0.5832 0.5813 2.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.36 1.52 1.35 1.23 1.02 0.95 0.87 -
P/RPS 1.27 1.98 2.66 4.14 0.87 1.16 1.54 -12.09%
P/EPS 98.63 41.76 48.04 65.08 10.67 17.50 19.16 199.02%
EY 1.01 2.39 2.08 1.54 9.37 5.72 5.22 -66.64%
DY 7.35 0.00 0.00 0.00 9.80 0.00 0.00 -
P/NAPS 0.44 0.49 0.45 0.40 0.34 0.32 0.29 32.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 12/05/10 10/02/10 17/11/09 20/08/09 14/05/09 23/02/09 -
Price 1.26 1.40 1.40 1.34 1.09 1.10 1.22 -
P/RPS 1.18 1.82 2.76 4.51 0.93 1.35 2.16 -33.24%
P/EPS 91.38 38.46 49.82 70.90 11.40 20.26 26.87 126.65%
EY 1.09 2.60 2.01 1.41 8.77 4.94 3.72 -55.98%
DY 7.94 0.00 0.00 0.00 9.17 0.00 0.00 -
P/NAPS 0.41 0.45 0.47 0.44 0.36 0.37 0.41 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