[OIB] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 5.79%
YoY- 72.99%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,936 136,954 136,324 143,621 134,523 125,346 122,867 9.08%
PBT 32,258 34,094 37,110 38,961 37,549 30,942 27,709 10.69%
Tax -6,077 -6,572 -6,099 -6,455 -7,567 -5,678 -6,849 -7.68%
NP 26,181 27,522 31,011 32,506 29,982 25,264 20,860 16.40%
-
NP to SH 24,044 25,174 29,310 31,179 29,473 25,264 20,860 9.96%
-
Tax Rate 18.84% 19.28% 16.43% 16.57% 20.15% 18.35% 24.72% -
Total Cost 113,755 109,432 105,313 111,115 104,541 100,082 102,007 7.55%
-
Net Worth 267,467 262,267 273,782 257,715 250,520 243,124 234,209 9.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,036 9,044 9,044 9,044 9,044 3,611 3,611 84.62%
Div Payout % 37.58% 35.93% 30.86% 29.01% 30.69% 14.30% 17.32% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 267,467 262,267 273,782 257,715 250,520 243,124 234,209 9.28%
NOSH 90,360 90,436 90,357 90,426 90,440 90,381 90,428 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.71% 20.10% 22.75% 22.63% 22.29% 20.16% 16.98% -
ROE 8.99% 9.60% 10.71% 12.10% 11.76% 10.39% 8.91% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 154.86 151.44 150.87 158.83 148.74 138.69 135.87 9.13%
EPS 26.61 27.84 32.44 34.48 32.59 27.95 23.07 10.01%
DPS 10.00 10.00 10.00 10.00 10.00 4.00 4.00 84.51%
NAPS 2.96 2.90 3.03 2.85 2.77 2.69 2.59 9.33%
Adjusted Per Share Value based on latest NOSH - 90,426
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.12 29.48 29.34 30.91 28.96 26.98 26.45 9.07%
EPS 5.18 5.42 6.31 6.71 6.34 5.44 4.49 10.02%
DPS 1.95 1.95 1.95 1.95 1.95 0.78 0.78 84.51%
NAPS 0.5757 0.5645 0.5893 0.5547 0.5392 0.5233 0.5041 9.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.26 1.49 1.36 1.31 1.36 1.20 1.24 -
P/RPS 0.81 0.98 0.90 0.82 0.91 0.87 0.91 -7.48%
P/EPS 4.74 5.35 4.19 3.80 4.17 4.29 5.38 -8.11%
EY 21.12 18.68 23.85 26.32 23.96 23.29 18.60 8.86%
DY 7.94 6.71 7.35 7.63 7.35 3.33 3.23 82.44%
P/NAPS 0.43 0.51 0.45 0.46 0.49 0.45 0.48 -7.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 07/06/06 20/03/06 16/11/05 16/08/05 16/05/05 21/02/05 -
Price 1.40 1.33 1.45 1.32 1.34 1.22 1.35 -
P/RPS 0.90 0.88 0.96 0.83 0.90 0.88 0.99 -6.17%
P/EPS 5.26 4.78 4.47 3.83 4.11 4.36 5.85 -6.86%
EY 19.01 20.93 22.37 26.12 24.32 22.91 17.09 7.37%
DY 7.14 7.52 6.90 7.58 7.46 3.28 2.96 80.15%
P/NAPS 0.47 0.46 0.48 0.46 0.48 0.45 0.52 -6.53%

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