[OIB] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 161.92%
YoY- 77922.23%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 87,472 54,255 32,992 51,607 41,336 45,978 51,197 9.33%
PBT 13,247 7,481 5,139 13,097 2,273 4,314 5,803 14.74%
Tax -3,667 -2,132 -2,414 -3,312 -1,692 -1,684 -917 25.97%
NP 9,580 5,349 2,725 9,785 581 2,630 4,886 11.86%
-
NP to SH 7,920 4,165 1,943 7,022 9 2,545 4,114 11.52%
-
Tax Rate 27.68% 28.50% 46.97% 25.29% 74.44% 39.04% 15.80% -
Total Cost 77,892 48,906 30,267 41,822 40,755 43,348 46,311 9.04%
-
Net Worth 272,447 264,386 266,597 180,979 270,900 269,896 270,037 0.14%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 272,447 264,386 266,597 180,979 270,900 269,896 270,037 0.14%
NOSH 90,514 90,543 90,372 90,489 90,000 90,569 90,616 -0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.95% 9.86% 8.26% 18.96% 1.41% 5.72% 9.54% -
ROE 2.91% 1.58% 0.73% 3.88% 0.00% 0.94% 1.52% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 96.64 59.92 36.51 57.03 45.93 50.77 56.50 9.35%
EPS 8.75 4.60 2.15 7.76 0.01 2.81 4.54 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.92 2.95 2.00 3.01 2.98 2.98 0.16%
Adjusted Per Share Value based on latest NOSH - 90,626
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 18.83 11.68 7.10 11.11 8.90 9.90 11.02 9.33%
EPS 1.70 0.90 0.42 1.51 0.00 0.55 0.89 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5864 0.5691 0.5739 0.3896 0.5831 0.581 0.5813 0.14%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.44 2.52 1.27 1.27 1.20 1.35 0.87 -
P/RPS 2.52 4.21 3.48 2.23 2.61 2.66 1.54 8.55%
P/EPS 27.89 54.78 59.07 16.37 12,000.00 48.04 19.16 6.45%
EY 3.59 1.83 1.69 6.11 0.01 2.08 5.22 -6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.43 0.64 0.40 0.45 0.29 18.66%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 21/02/14 25/02/13 29/02/12 08/02/11 10/02/10 23/02/09 -
Price 2.28 2.59 1.25 1.25 1.25 1.40 1.22 -
P/RPS 2.36 4.32 3.42 2.19 2.72 2.76 2.16 1.48%
P/EPS 26.06 56.30 58.14 16.11 12,500.00 49.82 26.87 -0.50%
EY 3.84 1.78 1.72 6.21 0.01 2.01 3.72 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 0.42 0.63 0.42 0.47 0.41 10.82%

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