[OIB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 138.06%
YoY- 200.56%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,950 73,175 51,607 14,812 94,742 62,103 41,336 76.61%
PBT 20,720 16,935 13,097 4,105 -3,894 2,222 2,273 336.96%
Tax -6,913 -4,805 -3,312 -1,038 -1,006 -980 -1,692 155.78%
NP 13,807 12,130 9,785 3,067 -4,900 1,242 581 728.17%
-
NP to SH 9,068 8,696 7,022 2,681 -7,044 166 9 9992.74%
-
Tax Rate 33.36% 28.37% 25.29% 25.29% - 44.10% 74.44% -
Total Cost 83,143 61,045 41,822 11,745 99,642 60,861 40,755 60.92%
-
Net Worth 268,031 181,062 180,979 269,005 266,130 278,511 270,900 -0.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,055 - - - 9,052 - - -
Div Payout % 99.86% - - - 0.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 268,031 181,062 180,979 269,005 266,130 278,511 270,900 -0.70%
NOSH 90,551 90,531 90,489 90,574 90,520 92,222 90,000 0.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.24% 16.58% 18.96% 20.71% -5.17% 2.00% 1.41% -
ROE 3.38% 4.80% 3.88% 1.00% -2.65% 0.06% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 107.07 80.83 57.03 16.35 104.66 67.34 45.93 75.90%
EPS 10.01 7.76 7.76 2.96 -7.78 0.18 0.01 9948.88%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.96 2.00 2.00 2.97 2.94 3.02 3.01 -1.11%
Adjusted Per Share Value based on latest NOSH - 90,574
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.87 15.75 11.11 3.19 20.39 13.37 8.90 76.59%
EPS 1.95 1.87 1.51 0.58 -1.52 0.04 0.00 -
DPS 1.95 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.5769 0.3897 0.3896 0.579 0.5728 0.5995 0.5831 -0.71%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.25 1.21 1.27 1.24 1.25 1.25 1.20 -
P/RPS 1.17 1.50 2.23 7.58 1.19 1.86 2.61 -41.45%
P/EPS 12.48 12.60 16.37 41.89 -16.06 694.44 12,000.00 -98.97%
EY 8.01 7.94 6.11 2.39 -6.23 0.14 0.01 8560.13%
DY 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.42 0.61 0.64 0.42 0.43 0.41 0.40 3.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 16/05/12 29/02/12 25/11/11 22/08/11 12/05/11 08/02/11 -
Price 1.25 1.21 1.25 1.31 1.24 1.28 1.25 -
P/RPS 1.17 1.50 2.19 8.01 1.18 1.90 2.72 -43.04%
P/EPS 12.48 12.60 16.11 44.26 -15.93 711.11 12,500.00 -99.00%
EY 8.01 7.94 6.21 2.26 -6.28 0.14 0.01 8560.13%
DY 8.00 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.42 0.61 0.63 0.44 0.42 0.42 0.42 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