[OIB] QoQ TTM 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- -7.97%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 119,925 135,967 137,921 141,348 139,936 136,954 136,324 -8.21%
PBT 18,204 24,636 27,793 30,339 32,258 34,094 37,110 -37.88%
Tax -3,734 -5,609 -4,673 -6,194 -6,077 -6,572 -6,099 -27.96%
NP 14,470 19,027 23,120 24,145 26,181 27,522 31,011 -39.92%
-
NP to SH 11,161 15,770 20,081 22,127 24,044 25,174 29,310 -47.55%
-
Tax Rate 20.51% 22.77% 16.81% 20.42% 18.84% 19.28% 16.43% -
Total Cost 105,455 116,940 114,801 117,203 113,755 109,432 105,313 0.09%
-
Net Worth 271,802 271,914 270,425 273,090 267,467 262,267 273,782 -0.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,030 9,036 9,036 9,036 9,036 9,044 9,044 -0.10%
Div Payout % 80.91% 57.30% 45.00% 40.84% 37.58% 35.93% 30.86% -
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 271,802 271,914 270,425 273,090 267,467 262,267 273,782 -0.48%
NOSH 90,300 90,638 90,443 90,427 90,360 90,436 90,357 -0.04%
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% 13.99% 16.76% 17.08% 18.71% 20.10% 22.75% -
ROE 4.11% 5.80% 7.43% 8.10% 8.99% 9.60% 10.71% -
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 132.81 150.01 152.49 156.31 154.86 151.44 150.87 -8.17%
EPS 12.36 17.40 22.20 24.47 26.61 27.84 32.44 -47.53%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 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 29.27 29.69 30.43 30.12 29.48 29.34 -8.21%
EPS 2.40 3.39 4.32 4.76 5.18 5.42 6.31 -47.59%
DPS 1.94 1.95 1.95 1.95 1.95 1.95 1.95 -0.34%
NAPS 0.5851 0.5853 0.5821 0.5878 0.5757 0.5645 0.5893 -0.47%
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 0.98 0.81 0.90 0.81 0.98 0.90 12.96%
P/EPS 11.57 8.45 5.54 5.72 4.74 5.35 4.19 97.19%
EY 8.64 11.84 18.05 17.48 21.12 18.68 23.85 -49.27%
DY 6.99 6.80 8.13 7.14 7.94 6.71 7.35 -3.30%
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 1.14 0.96 0.92 0.88 0.90 0.88 0.96 12.17%
P/EPS 12.30 8.28 6.35 5.64 5.26 4.78 4.47 96.72%
EY 8.13 12.08 15.75 17.73 19.01 20.93 22.37 -49.16%
DY 6.58 6.94 7.09 7.25 7.14 7.52 6.90 -3.12%
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