[OIB] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

21-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -28.74%

YoY- -70.89%

Quarter Report

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	95,544	96,442	87,313	97,936	102,410	119,925	135,967	-20.90%
YoY %	-0.93%	10.46%	-10.85%	-4.37%	-14.60%	-11.80%	-	-
Horiz. %	70.27%	70.93%	64.22%	72.03%	75.32%	88.20%	100.00%	-
PBT	8,279	9,797	8,024	10,201	14,026	18,204	24,636	-51.56%
YoY %	-15.49%	22.10%	-21.34%	-27.27%	-22.95%	-26.11%	-	-
Horiz. %	33.61%	39.77%	32.57%	41.41%	56.93%	73.89%	100.00%	-
Tax	-1,882	-1,816	-1,299	-2,267	-2,777	-3,734	-5,609	-51.61%
YoY %	-3.63%	-39.80%	42.70%	18.37%	25.63%	33.43%	-	-
Horiz. %	33.55%	32.38%	23.16%	40.42%	49.51%	66.57%	100.00%	-
NP	6,397	7,981	6,725	7,934	11,249	14,470	19,027	-51.55%
YoY %	-19.85%	18.68%	-15.24%	-29.47%	-22.26%	-23.95%	-	-
Horiz. %	33.62%	41.95%	35.34%	41.70%	59.12%	76.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,001	6,544	5,232	5,845	8,202	11,161	15,770	-53.39%
YoY %	-23.58%	25.08%	-10.49%	-28.74%	-26.51%	-29.23%	-	-
Horiz. %	31.71%	41.50%	33.18%	37.06%	52.01%	70.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.73%	18.54%	16.19%	22.22%	19.80%	20.51%	22.77%	-
YoY %	22.60%	14.52%	-27.14%	12.22%	-3.46%	-9.93%	-	-
Horiz. %	99.82%	81.42%	71.10%	97.58%	86.96%	90.07%	100.00%	-
Total Cost	89,147	88,461	80,588	90,002	91,161	105,455	116,940	-16.50%
YoY %	0.78%	9.77%	-10.46%	-1.27%	-13.55%	-9.82%	-	-
Horiz. %	76.23%	75.65%	68.91%	76.96%	77.96%	90.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,377	272,100	271,465	270,584	275,599	271,802	271,914	0.35%
YoY %	0.47%	0.23%	0.33%	-1.82%	1.40%	-0.04%	-	-
Horiz. %	100.54%	100.07%	99.83%	99.51%	101.36%	99.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	9,070	9,070	9,030	9,030	9,030	9,030	9,036	0.25%
YoY %	0.00%	0.44%	0.00%	0.00%	0.00%	-0.07%	-	-
Horiz. %	100.38%	100.38%	99.93%	99.93%	99.93%	99.93%	100.00%	-
Div Payout %	181.36%	138.60%	172.59%	154.49%	110.10%	80.91%	57.30%	-
YoY %	30.85%	-19.69%	11.72%	40.32%	36.08%	41.20%	-	-
Horiz. %	316.51%	241.88%	301.20%	269.62%	192.15%	141.20%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	273,377	272,100	271,465	270,584	275,599	271,802	271,914	0.35%
YoY %	0.47%	0.23%	0.33%	-1.82%	1.40%	-0.04%	-	-
Horiz. %	100.54%	100.07%	99.83%	99.51%	101.36%	99.96%	100.00%	-
NOSH	90,522	90,700	91,095	90,800	90,657	90,300	90,638	-0.08%
YoY %	-0.20%	-0.43%	0.32%	0.16%	0.40%	-0.37%	-	-
Horiz. %	99.87%	100.07%	100.50%	100.18%	100.02%	99.63%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	6.70%	8.28%	7.70%	8.10%	10.98%	12.07%	13.99%	-
YoY %	-19.08%	7.53%	-4.94%	-26.23%	-9.03%	-13.72%	-	-
Horiz. %	47.89%	59.19%	55.04%	57.90%	78.48%	86.28%	100.00%	-
ROE	1.83%	2.40%	1.93%	2.16%	2.98%	4.11%	5.80%	-
YoY %	-23.75%	24.35%	-10.65%	-27.52%	-27.49%	-29.14%	-	-
Horiz. %	31.55%	41.38%	33.28%	37.24%	51.38%	70.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	105.55	106.33	95.85	107.86	112.96	132.81	150.01	-20.84%
YoY %	-0.73%	10.93%	-11.13%	-4.51%	-14.95%	-11.47%	-	-
Horiz. %	70.36%	70.88%	63.90%	71.90%	75.30%	88.53%	100.00%	-
EPS	5.52	7.21	5.74	6.44	9.05	12.36	17.40	-53.38%
YoY %	-23.44%	25.61%	-10.87%	-28.84%	-26.78%	-28.97%	-	-
Horiz. %	31.72%	41.44%	32.99%	37.01%	52.01%	71.03%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.02	3.00	2.98	2.98	3.04	3.01	3.00	0.44%
YoY %	0.67%	0.67%	0.00%	-1.97%	1.00%	0.33%	-	-
Horiz. %	100.67%	100.00%	99.33%	99.33%	101.33%	100.33%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 90,800
RPS	20.57	20.76	18.79	21.08	22.04	25.81	29.27	-20.90%
YoY %	-0.92%	10.48%	-10.86%	-4.36%	-14.61%	-11.82%	-	-
Horiz. %	70.28%	70.93%	64.20%	72.02%	75.30%	88.18%	100.00%	-
EPS	1.08	1.41	1.13	1.26	1.77	2.40	3.39	-53.25%
YoY %	-23.40%	24.78%	-10.32%	-28.81%	-26.25%	-29.20%	-	-
Horiz. %	31.86%	41.59%	33.33%	37.17%	52.21%	70.80%	100.00%	-
DPS	1.95	1.95	1.94	1.94	1.94	1.94	1.95	0.00%
YoY %	0.00%	0.52%	0.00%	0.00%	0.00%	-0.51%	-	-
Horiz. %	100.00%	100.00%	99.49%	99.49%	99.49%	99.49%	100.00%	-
NAPS	0.5884	0.5857	0.5843	0.5824	0.5932	0.5851	0.5853	0.35%
YoY %	0.46%	0.24%	0.33%	-1.82%	1.38%	-0.03%	-	-
Horiz. %	100.53%	100.07%	99.83%	99.50%	101.35%	99.97%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.48	1.29	1.40	1.34	1.50	1.43	1.47	-
P/RPS	1.40	1.21	1.46	1.24	1.33	1.08	0.98	26.76%
YoY %	15.70%	-17.12%	17.74%	-6.77%	23.15%	10.20%	-	-
Horiz. %	142.86%	123.47%	148.98%	126.53%	135.71%	110.20%	100.00%	-
P/EPS	26.79	17.88	24.38	20.82	16.58	11.57	8.45	115.35%
YoY %	49.83%	-26.66%	17.10%	25.57%	43.30%	36.92%	-	-
Horiz. %	317.04%	211.60%	288.52%	246.39%	196.21%	136.92%	100.00%	-
EY	3.73	5.59	4.10	4.80	6.03	8.64	11.84	-53.60%
YoY %	-33.27%	36.34%	-14.58%	-20.40%	-30.21%	-27.03%	-	-
Horiz. %	31.50%	47.21%	34.63%	40.54%	50.93%	72.97%	100.00%	-
DY	6.76	7.75	7.14	7.46	6.67	6.99	6.80	-0.39%
YoY %	-12.77%	8.54%	-4.29%	11.84%	-4.58%	2.79%	-	-
Horiz. %	99.41%	113.97%	105.00%	109.71%	98.09%	102.79%	100.00%	-
P/NAPS	0.49	0.43	0.47	0.45	0.49	0.48	0.49	0.00%
YoY %	13.95%	-8.51%	4.44%	-8.16%	2.08%	-2.04%	-	-
Horiz. %	100.00%	87.76%	95.92%	91.84%	100.00%	97.96%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	26/08/08	22/05/08	21/02/08	20/11/07	21/08/07	25/05/07	-
Price	1.01	1.49	1.52	1.35	1.39	1.52	1.44	-
P/RPS	0.96	1.40	1.59	1.25	1.23	1.14	0.96	0.00%
YoY %	-31.43%	-11.95%	27.20%	1.63%	7.89%	18.75%	-	-
Horiz. %	100.00%	145.83%	165.63%	130.21%	128.12%	118.75%	100.00%	-
P/EPS	18.28	20.65	26.47	20.97	15.36	12.30	8.28	69.30%
YoY %	-11.48%	-21.99%	26.23%	36.52%	24.88%	48.55%	-	-
Horiz. %	220.77%	249.40%	319.69%	253.26%	185.51%	148.55%	100.00%	-
EY	5.47	4.84	3.78	4.77	6.51	8.13	12.08	-40.94%
YoY %	13.02%	28.04%	-20.75%	-26.73%	-19.93%	-32.70%	-	-
Horiz. %	45.28%	40.07%	31.29%	39.49%	53.89%	67.30%	100.00%	-
DY	9.90	6.71	6.58	7.41	7.19	6.58	6.94	26.63%
YoY %	47.54%	1.98%	-11.20%	3.06%	9.27%	-5.19%	-	-
Horiz. %	142.65%	96.69%	94.81%	106.77%	103.60%	94.81%	100.00%	-
P/NAPS	0.33	0.50	0.51	0.45	0.46	0.50	0.48	-22.05%
YoY %	-34.00%	-1.96%	13.33%	-2.17%	-8.00%	4.17%	-	-
Horiz. %	68.75%	104.17%	106.25%	93.75%	95.83%	104.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos