[OIB] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -15.79%
YoY- 326.8%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 104,958 82,068 83,695 80,995 78,335 100,455 96,950 5.41%
PBT 11,691 6,316 9,349 10,718 12,763 20,761 20,721 -31.64%
Tax -3,114 -1,754 -3,396 -4,536 -5,844 -7,762 -6,742 -40.16%
NP 8,577 4,562 5,953 6,182 6,919 12,999 13,979 -27.72%
-
NP to SH 6,034 2,419 3,812 3,504 4,161 7,478 8,581 -20.87%
-
Tax Rate 26.64% 27.77% 36.32% 42.32% 45.79% 37.39% 32.54% -
Total Cost 96,381 77,506 77,742 74,813 71,416 87,456 82,971 10.47%
-
Net Worth 264,127 272,874 267,036 265,387 269,187 273,882 181,754 28.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,052 9,052 9,052 9,087 9,087 9,087 9,087 -0.25%
Div Payout % 150.02% 374.21% 237.46% 259.35% 218.40% 121.53% 105.91% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 264,127 272,874 267,036 265,387 269,187 273,882 181,754 28.21%
NOSH 90,454 92,499 90,520 90,267 91,249 90,689 90,877 -0.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.17% 5.56% 7.11% 7.63% 8.83% 12.94% 14.42% -
ROE 2.28% 0.89% 1.43% 1.32% 1.55% 2.73% 4.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.03 88.72 92.46 89.73 85.85 110.77 106.68 5.74%
EPS 6.67 2.62 4.21 3.88 4.56 8.25 9.44 -20.62%
DPS 10.01 9.79 10.00 10.00 10.00 10.00 10.00 0.06%
NAPS 2.92 2.95 2.95 2.94 2.95 3.02 2.00 28.60%
Adjusted Per Share Value based on latest NOSH - 90,267
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.59 17.67 18.02 17.43 16.86 21.62 20.87 5.40%
EPS 1.30 0.52 0.82 0.75 0.90 1.61 1.85 -20.90%
DPS 1.95 1.95 1.95 1.96 1.96 1.96 1.96 -0.33%
NAPS 0.5685 0.5874 0.5748 0.5712 0.5794 0.5895 0.3912 28.21%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.52 1.43 1.44 1.24 1.27 1.28 1.25 -
P/RPS 2.17 1.61 1.56 1.38 1.48 1.16 1.17 50.78%
P/EPS 37.78 54.68 34.19 31.94 27.85 15.52 13.24 100.79%
EY 2.65 1.83 2.92 3.13 3.59 6.44 7.55 -50.14%
DY 3.97 6.84 6.94 8.06 7.87 7.81 8.00 -37.23%
P/NAPS 0.86 0.48 0.49 0.42 0.43 0.42 0.63 22.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 19/11/13 27/08/13 21/05/13 25/02/13 26/11/12 27/08/12 -
Price 2.59 2.49 1.38 1.45 1.25 1.34 1.25 -
P/RPS 2.23 2.81 1.49 1.62 1.46 1.21 1.17 53.54%
P/EPS 38.83 95.21 32.77 37.35 27.41 16.25 13.24 104.48%
EY 2.58 1.05 3.05 2.68 3.65 6.15 7.55 -51.02%
DY 3.86 3.93 7.25 6.90 8.00 7.46 8.00 -38.40%
P/NAPS 0.89 0.84 0.47 0.49 0.42 0.44 0.63 25.82%

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