[OIB] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	96,442	119,926	139,936	134,523	104,077	102,125	132,171	-5.11%
YoY %	-19.58%	-14.30%	4.02%	29.25%	1.91%	-22.73%	-	-
Horiz. %	72.97%	90.74%	105.87%	101.78%	78.74%	77.27%	100.00%	-
PBT	9,797	18,205	32,257	37,549	18,916	24,906	23,559	-13.59%
YoY %	-46.19%	-43.56%	-14.09%	98.50%	-24.05%	5.72%	-	-
Horiz. %	41.58%	77.27%	136.92%	159.38%	80.29%	105.72%	100.00%	-
Tax	-1,817	-3,735	-6,075	-6,621	-4,115	-6,335	-5,883	-17.76%
YoY %	51.35%	38.52%	8.25%	-60.90%	35.04%	-7.68%	-	-
Horiz. %	30.89%	63.49%	103.26%	112.54%	69.95%	107.68%	100.00%	-
NP	7,980	14,470	26,182	30,928	14,801	18,571	17,676	-12.40%
YoY %	-44.85%	-44.73%	-15.35%	108.96%	-20.30%	5.06%	-	-
Horiz. %	45.15%	81.86%	148.12%	174.97%	83.74%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,543	11,161	24,046	29,471	14,801	18,571	17,676	-15.25%
YoY %	-41.38%	-53.58%	-18.41%	99.11%	-20.30%	5.06%	-	-
Horiz. %	37.02%	63.14%	136.04%	166.73%	83.74%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.55%	20.52%	18.83%	17.63%	21.75%	25.44%	24.97%	-
YoY %	-9.60%	8.98%	6.81%	-18.94%	-14.50%	1.88%	-	-
Horiz. %	74.29%	82.18%	75.41%	70.60%	87.10%	101.88%	100.00%	-
Total Cost	88,462	105,456	113,754	103,595	89,276	83,554	114,495	-4.20%
YoY %	-16.11%	-7.29%	9.81%	16.04%	6.85%	-27.02%	-	-
Horiz. %	77.26%	92.11%	99.35%	90.48%	77.97%	72.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,720	272,462	267,680	250,458	223,053	212,892	195,399	5.70%
YoY %	0.09%	1.79%	6.88%	12.29%	4.77%	8.95%	-	-
Horiz. %	139.57%	139.44%	136.99%	128.18%	114.15%	108.95%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	9,060	9,051	9,043	9,041	3,612	6,314	6,303	6.22%
YoY %	0.10%	0.09%	0.02%	150.30%	-42.79%	0.17%	-	-
Horiz. %	143.74%	143.60%	143.47%	143.44%	57.31%	100.17%	100.00%	-
Div Payout %	138.48%	81.10%	37.61%	30.68%	24.41%	34.00%	35.66%	-
YoY %	70.75%	115.63%	22.59%	25.69%	-28.21%	-4.66%	-	-
Horiz. %	388.33%	227.43%	105.47%	86.03%	68.45%	95.34%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	272,720	272,462	267,680	250,458	223,053	212,892	195,399	5.70%
YoY %	0.09%	1.79%	6.88%	12.29%	4.77%	8.95%	-	-
Horiz. %	139.57%	139.44%	136.99%	128.18%	114.15%	108.95%	100.00%	-
NOSH	90,604	90,519	90,432	90,418	90,305	90,208	90,045	0.10%
YoY %	0.09%	0.10%	0.02%	0.13%	0.11%	0.18%	-	-
Horiz. %	100.62%	100.53%	100.43%	100.41%	100.29%	100.18%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.27%	12.07%	18.71%	22.99%	14.22%	18.18%	13.37%	-
YoY %	-31.48%	-35.49%	-18.62%	61.67%	-21.78%	35.98%	-	-
Horiz. %	61.85%	90.28%	139.94%	171.95%	106.36%	135.98%	100.00%	-
ROE	2.40%	4.10%	8.98%	11.77%	6.64%	8.72%	9.05%	-
YoY %	-41.46%	-54.34%	-23.70%	77.26%	-23.85%	-3.65%	-	-
Horiz. %	26.52%	45.30%	99.23%	130.06%	73.37%	96.35%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	106.44	132.49	154.74	148.78	115.25	113.21	146.78	-5.21%
YoY %	-19.66%	-14.38%	4.01%	29.09%	1.80%	-22.87%	-	-
Horiz. %	72.52%	90.26%	105.42%	101.36%	78.52%	77.13%	100.00%	-
EPS	7.23	12.33	26.59	32.59	16.39	20.59	19.63	-15.32%
YoY %	-41.36%	-53.63%	-18.41%	98.84%	-20.40%	4.89%	-	-
Horiz. %	36.83%	62.81%	135.46%	166.02%	83.49%	104.89%	100.00%	-
DPS	10.00	10.00	10.00	10.00	4.00	7.00	7.00	6.11%
YoY %	0.00%	0.00%	0.00%	150.00%	-42.86%	0.00%	-	-
Horiz. %	142.86%	142.86%	142.86%	142.86%	57.14%	100.00%	100.00%	-
NAPS	3.01	3.01	2.96	2.77	2.47	2.36	2.17	5.59%
YoY %	0.00%	1.69%	6.86%	12.15%	4.66%	8.76%	-	-
Horiz. %	138.71%	138.71%	136.41%	127.65%	113.82%	108.76%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 90,440
RPS	20.67	25.70	29.99	28.83	22.31	21.89	28.33	-5.11%
YoY %	-19.57%	-14.30%	4.02%	29.22%	1.92%	-22.73%	-	-
Horiz. %	72.96%	90.72%	105.86%	101.76%	78.75%	77.27%	100.00%	-
EPS	1.40	2.39	5.15	6.32	3.17	3.98	3.79	-15.28%
YoY %	-41.42%	-53.59%	-18.51%	99.37%	-20.35%	5.01%	-	-
Horiz. %	36.94%	63.06%	135.88%	166.75%	83.64%	105.01%	100.00%	-
DPS	1.94	1.94	1.94	1.94	0.77	1.35	1.35	6.22%
YoY %	0.00%	0.00%	0.00%	151.95%	-42.96%	0.00%	-	-
Horiz. %	143.70%	143.70%	143.70%	143.70%	57.04%	100.00%	100.00%	-
NAPS	0.5845	0.584	0.5737	0.5368	0.4781	0.4563	0.4188	5.70%
YoY %	0.09%	1.80%	6.87%	12.28%	4.78%	8.95%	-	-
Horiz. %	139.57%	139.45%	136.99%	128.18%	114.16%	108.95%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.29	1.43	1.26	1.36	1.45	1.30	1.30	-
P/RPS	1.21	1.08	0.81	0.91	1.26	1.15	0.89	5.24%
YoY %	12.04%	33.33%	-10.99%	-27.78%	9.57%	29.21%	-	-
Horiz. %	135.96%	121.35%	91.01%	102.25%	141.57%	129.21%	100.00%	-
P/EPS	17.86	11.60	4.74	4.17	8.85	6.31	6.62	17.97%
YoY %	53.97%	144.73%	13.67%	-52.88%	40.25%	-4.68%	-	-
Horiz. %	269.79%	175.23%	71.60%	62.99%	133.69%	95.32%	100.00%	-
EY	5.60	8.62	21.10	23.97	11.30	15.84	15.10	-15.22%
YoY %	-35.03%	-59.15%	-11.97%	112.12%	-28.66%	4.90%	-	-
Horiz. %	37.09%	57.09%	139.74%	158.74%	74.83%	104.90%	100.00%	-
DY	7.75	6.99	7.94	7.35	2.76	5.38	5.38	6.26%
YoY %	10.87%	-11.96%	8.03%	166.30%	-48.70%	0.00%	-	-
Horiz. %	144.05%	129.93%	147.58%	136.62%	51.30%	100.00%	100.00%	-
P/NAPS	0.43	0.48	0.43	0.49	0.59	0.55	0.60	-5.39%
YoY %	-10.42%	11.63%	-12.24%	-16.95%	7.27%	-8.33%	-	-
Horiz. %	71.67%	80.00%	71.67%	81.67%	98.33%	91.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	21/08/07	29/08/06	16/08/05	19/08/04	21/08/03	22/08/02	-
Price	1.49	1.52	1.40	1.34	1.28	1.32	1.32	-
P/RPS	1.40	1.15	0.90	0.90	1.11	1.17	0.90	7.63%
YoY %	21.74%	27.78%	0.00%	-18.92%	-5.13%	30.00%	-	-
Horiz. %	155.56%	127.78%	100.00%	100.00%	123.33%	130.00%	100.00%	-
P/EPS	20.63	12.33	5.27	4.11	7.81	6.41	6.72	20.53%
YoY %	67.32%	133.97%	28.22%	-47.38%	21.84%	-4.61%	-	-
Horiz. %	306.99%	183.48%	78.42%	61.16%	116.22%	95.39%	100.00%	-
EY	4.85	8.11	18.99	24.32	12.80	15.60	14.87	-17.01%
YoY %	-40.20%	-57.29%	-21.92%	90.00%	-17.95%	4.91%	-	-
Horiz. %	32.62%	54.54%	127.71%	163.55%	86.08%	104.91%	100.00%	-
DY	6.71	6.58	7.14	7.46	3.13	5.30	5.30	4.00%
YoY %	1.98%	-7.84%	-4.29%	138.34%	-40.94%	0.00%	-	-
Horiz. %	126.60%	124.15%	134.72%	140.75%	59.06%	100.00%	100.00%	-
P/NAPS	0.50	0.50	0.47	0.48	0.52	0.56	0.61	-3.25%
YoY %	0.00%	6.38%	-2.08%	-7.69%	-7.14%	-8.20%	-	-
Horiz. %	81.97%	81.97%	77.05%	78.69%	85.25%	91.80%	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