[OIB] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 75.93%
YoY- 32.29%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 96,950 94,742 96,347 106,114 96,442 119,926 139,936 -5.92%
PBT 20,720 -3,894 4,529 11,711 9,797 18,205 32,257 -7.10%
Tax -6,913 -1,006 -2,632 -2,446 -1,817 -3,735 -6,075 2.17%
NP 13,807 -4,900 1,897 9,265 7,980 14,470 26,182 -10.10%
-
NP to SH 9,068 -7,044 1,245 8,656 6,543 11,161 24,046 -14.98%
-
Tax Rate 33.36% - 58.11% 20.89% 18.55% 20.52% 18.83% -
Total Cost 83,143 99,642 94,450 96,849 88,462 105,456 113,754 -5.08%
-
Net Worth 268,031 266,130 278,995 274,348 272,720 272,462 267,680 0.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,055 9,052 9,028 9,054 9,060 9,051 9,043 0.02%
Div Payout % 99.86% 0.00% 725.22% 104.60% 138.48% 81.10% 37.61% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 268,031 266,130 278,995 274,348 272,720 272,462 267,680 0.02%
NOSH 90,551 90,520 90,289 90,543 90,604 90,519 90,432 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.24% -5.17% 1.97% 8.73% 8.27% 12.07% 18.71% -
ROE 3.38% -2.65% 0.45% 3.16% 2.40% 4.10% 8.98% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 107.07 104.66 106.71 117.20 106.44 132.49 154.74 -5.94%
EPS 10.01 -7.78 1.38 9.56 7.23 12.33 26.59 -15.01%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.96 2.94 3.09 3.03 3.01 3.01 2.96 0.00%
Adjusted Per Share Value based on latest NOSH - 90,679
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.87 20.39 20.74 22.84 20.76 25.81 30.12 -5.92%
EPS 1.95 -1.52 0.27 1.86 1.41 2.40 5.18 -15.01%
DPS 1.95 1.95 1.94 1.95 1.95 1.95 1.95 0.00%
NAPS 0.5769 0.5728 0.6005 0.5905 0.587 0.5865 0.5762 0.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.25 1.25 1.36 1.02 1.29 1.43 1.26 -
P/RPS 1.17 1.19 1.27 0.87 1.21 1.08 0.81 6.31%
P/EPS 12.48 -16.06 98.63 10.67 17.86 11.60 4.74 17.49%
EY 8.01 -6.23 1.01 9.37 5.60 8.62 21.10 -14.89%
DY 8.00 8.00 7.35 9.80 7.75 6.99 7.94 0.12%
P/NAPS 0.42 0.43 0.44 0.34 0.43 0.48 0.43 -0.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 30/08/10 20/08/09 26/08/08 21/08/07 29/08/06 -
Price 1.25 1.24 1.26 1.09 1.49 1.52 1.40 -
P/RPS 1.17 1.18 1.18 0.93 1.40 1.15 0.90 4.46%
P/EPS 12.48 -15.93 91.38 11.40 20.63 12.33 5.27 15.43%
EY 8.01 -6.28 1.09 8.77 4.85 8.11 18.99 -13.38%
DY 8.00 8.06 7.94 9.17 6.71 6.58 7.14 1.91%
P/NAPS 0.42 0.42 0.41 0.36 0.50 0.50 0.47 -1.85%

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