[OIB] YoY Annualized Quarter 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- -30.39%
YoY- -41.14%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 268,516 136,500 66,760 73,268 59,248 85,692 107,816 16.41%
PBT 66,596 16,500 4,448 16,580 16,420 8,768 10,704 35.59%
Tax -16,624 -3,748 -1,664 -8,232 -4,152 -4,076 -3,648 28.74%
NP 49,972 12,752 2,784 8,348 12,268 4,692 7,056 38.55%
-
NP to SH 38,996 10,356 740 6,312 10,724 3,568 6,852 33.60%
-
Tax Rate 24.96% 22.72% 37.41% 49.65% 25.29% 46.49% 34.08% -
Total Cost 218,544 123,748 63,976 64,920 46,980 81,000 100,760 13.76%
-
Net Worth 283,327 271,573 272,874 273,882 269,005 279,313 276,436 0.41%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 283,327 271,573 272,874 273,882 269,005 279,313 276,436 0.41%
NOSH 90,519 90,524 92,499 90,689 90,574 90,101 90,634 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.61% 9.34% 4.17% 11.39% 20.71% 5.48% 6.54% -
ROE 13.76% 3.81% 0.27% 2.30% 3.99% 1.28% 2.48% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 296.64 150.79 72.17 80.79 65.41 95.11 118.96 16.44%
EPS 43.08 11.44 0.80 6.96 11.84 3.96 7.56 33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.13 3.00 2.95 3.02 2.97 3.10 3.05 0.43%
Adjusted Per Share Value based on latest NOSH - 90,689
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.80 29.38 14.37 15.77 12.75 18.45 23.21 16.41%
EPS 8.39 2.23 0.16 1.36 2.31 0.77 1.47 33.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6099 0.5846 0.5874 0.5895 0.579 0.6012 0.595 0.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.00 2.58 1.43 1.28 1.24 1.33 1.23 -
P/RPS 1.01 1.71 1.98 1.58 1.90 1.40 1.03 -0.32%
P/EPS 6.96 22.55 178.75 18.39 10.47 33.59 16.27 -13.19%
EY 14.36 4.43 0.56 5.44 9.55 2.98 6.15 15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.86 0.48 0.42 0.42 0.43 0.40 15.70%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 25/11/14 19/11/13 26/11/12 25/11/11 12/11/10 17/11/09 -
Price 4.15 2.50 2.49 1.34 1.31 1.39 1.34 -
P/RPS 1.40 1.66 3.45 1.66 2.00 1.46 1.13 3.63%
P/EPS 9.63 21.85 311.25 19.25 11.06 35.10 17.72 -9.65%
EY 10.38 4.58 0.32 5.19 9.04 2.85 5.64 10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.84 0.44 0.44 0.45 0.44 20.23%

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