[OIB] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -80.21%
YoY- 41.22%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,317 14,812 21,423 26,954 22,858 23,756 41,271 -12.65%
PBT 4,145 4,105 2,192 2,676 2,260 3,778 7,956 -10.28%
Tax -2,058 -1,038 -1,019 -912 -651 -585 -1,542 4.92%
NP 2,087 3,067 1,173 1,764 1,609 3,193 6,414 -17.05%
-
NP to SH 1,578 2,681 892 1,713 1,213 2,756 5,715 -19.28%
-
Tax Rate 49.65% 25.29% 46.49% 34.08% 28.81% 15.48% 19.38% -
Total Cost 16,230 11,745 20,250 25,190 21,249 20,563 34,857 -11.95%
-
Net Worth 273,882 269,005 279,313 276,436 273,377 275,599 273,090 0.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 273,882 269,005 279,313 276,436 273,377 275,599 273,090 0.04%
NOSH 90,689 90,574 90,101 90,634 90,522 90,657 90,427 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.39% 20.71% 5.48% 6.54% 7.04% 13.44% 15.54% -
ROE 0.58% 1.00% 0.32% 0.62% 0.44% 1.00% 2.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.20 16.35 23.78 29.74 25.25 26.20 45.64 -12.69%
EPS 1.74 2.96 0.99 1.89 1.34 3.04 6.32 -19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.97 3.10 3.05 3.02 3.04 3.02 0.00%
Adjusted Per Share Value based on latest NOSH - 90,634
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.93 3.17 4.59 5.78 4.90 5.09 8.85 -12.64%
EPS 0.34 0.57 0.19 0.37 0.26 0.59 1.22 -19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5766 0.5986 0.5925 0.5859 0.5907 0.5853 0.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.24 1.33 1.23 1.48 1.50 1.40 -
P/RPS 6.34 7.58 5.59 4.14 5.86 5.72 3.07 12.83%
P/EPS 73.56 41.89 134.34 65.08 110.45 49.34 22.15 22.12%
EY 1.36 2.39 0.74 1.54 0.91 2.03 4.51 -18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.43 0.40 0.49 0.49 0.46 -1.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 12/11/10 17/11/09 19/11/08 20/11/07 21/11/06 -
Price 1.34 1.31 1.39 1.34 1.01 1.39 1.38 -
P/RPS 6.63 8.01 5.85 4.51 4.00 5.30 3.02 13.98%
P/EPS 77.01 44.26 140.40 70.90 75.37 45.72 21.84 23.34%
EY 1.30 2.26 0.71 1.41 1.33 2.19 4.58 -18.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.45 0.44 0.33 0.46 0.46 -0.73%

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