[OIB] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -12.85%
YoY- 242.3%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 83,695 80,995 78,335 100,455 96,950 105,814 105,013 -14.05%
PBT 9,349 10,718 12,763 20,761 20,721 10,819 6,930 22.11%
Tax -3,396 -4,536 -5,844 -7,762 -6,742 -4,837 -2,626 18.71%
NP 5,953 6,182 6,919 12,999 13,979 5,982 4,304 24.16%
-
NP to SH 3,812 3,504 4,161 7,478 8,581 821 -690 -
-
Tax Rate 36.32% 42.32% 45.79% 37.39% 32.54% 44.71% 37.89% -
Total Cost 77,742 74,813 71,416 87,456 82,971 99,832 100,709 -15.86%
-
Net Worth 267,036 265,387 269,187 273,882 181,754 181,454 181,252 29.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 9,052 9,087 9,087 9,087 9,087 9,054 9,054 -0.01%
Div Payout % 237.46% 259.35% 218.40% 121.53% 105.91% 1,102.90% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 267,036 265,387 269,187 273,882 181,754 181,454 181,252 29.50%
NOSH 90,520 90,267 91,249 90,689 90,877 90,727 90,626 -0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.11% 7.63% 8.83% 12.94% 14.42% 5.65% 4.10% -
ROE 1.43% 1.32% 1.55% 2.73% 4.72% 0.45% -0.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 92.46 89.73 85.85 110.77 106.68 116.63 115.87 -13.98%
EPS 4.21 3.88 4.56 8.25 9.44 0.90 -0.76 -
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.95 2.94 2.95 3.02 2.00 2.00 2.00 29.60%
Adjusted Per Share Value based on latest NOSH - 90,689
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.02 17.43 16.86 21.62 20.87 22.78 22.60 -14.02%
EPS 0.82 0.75 0.90 1.61 1.85 0.18 -0.15 -
DPS 1.95 1.96 1.96 1.96 1.96 1.95 1.95 0.00%
NAPS 0.5748 0.5712 0.5794 0.5895 0.3912 0.3906 0.3901 29.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.44 1.24 1.27 1.28 1.25 1.21 1.27 -
P/RPS 1.56 1.38 1.48 1.16 1.17 1.04 1.10 26.25%
P/EPS 34.19 31.94 27.85 15.52 13.24 133.71 -166.80 -
EY 2.92 3.13 3.59 6.44 7.55 0.75 -0.60 -
DY 6.94 8.06 7.87 7.81 8.00 8.26 7.87 -8.04%
P/NAPS 0.49 0.42 0.43 0.42 0.63 0.61 0.64 -16.32%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 25/02/13 26/11/12 27/08/12 16/05/12 29/02/12 -
Price 1.38 1.45 1.25 1.34 1.25 1.21 1.25 -
P/RPS 1.49 1.62 1.46 1.21 1.17 1.04 1.08 23.95%
P/EPS 32.77 37.35 27.41 16.25 13.24 133.71 -164.18 -
EY 3.05 2.68 3.65 6.15 7.55 0.75 -0.61 -
DY 7.25 6.90 8.00 7.46 8.00 8.26 8.00 -6.35%
P/NAPS 0.47 0.49 0.42 0.44 0.63 0.61 0.63 -17.75%

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