[OIB] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 23.13%
YoY- -72.33%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 119,608 87,472 54,255 32,992 51,607 41,336 45,978 17.26%
PBT 31,908 13,247 7,481 5,139 13,097 2,273 4,314 39.56%
Tax -7,612 -3,667 -2,132 -2,414 -3,312 -1,692 -1,684 28.57%
NP 24,296 9,580 5,349 2,725 9,785 581 2,630 44.82%
-
NP to SH 18,846 7,920 4,165 1,943 7,022 9 2,545 39.59%
-
Tax Rate 23.86% 27.68% 28.50% 46.97% 25.29% 74.44% 39.04% -
Total Cost 95,312 77,892 48,906 30,267 41,822 40,755 43,348 14.02%
-
Net Worth 292,612 272,447 264,386 266,597 180,979 270,900 269,896 1.35%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 292,612 272,447 264,386 266,597 180,979 270,900 269,896 1.35%
NOSH 144,857 90,514 90,543 90,372 90,489 90,000 90,569 8.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.31% 10.95% 9.86% 8.26% 18.96% 1.41% 5.72% -
ROE 6.44% 2.91% 1.58% 0.73% 3.88% 0.00% 0.94% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.57 96.64 59.92 36.51 57.03 45.93 50.77 8.43%
EPS 13.01 8.75 4.60 2.15 7.76 0.01 2.81 29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 3.01 2.92 2.95 2.00 3.01 2.98 -6.27%
Adjusted Per Share Value based on latest NOSH - 91,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.75 18.83 11.68 7.10 11.11 8.90 9.90 17.26%
EPS 4.06 1.70 0.90 0.42 1.51 0.00 0.55 39.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6299 0.5864 0.5691 0.5739 0.3896 0.5831 0.581 1.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.65 2.44 2.52 1.27 1.27 1.20 1.35 -
P/RPS 3.21 2.52 4.21 3.48 2.23 2.61 2.66 3.18%
P/EPS 20.37 27.89 54.78 59.07 16.37 12,000.00 48.04 -13.31%
EY 4.91 3.59 1.83 1.69 6.11 0.01 2.08 15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.81 0.86 0.43 0.64 0.40 0.45 19.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 11/02/15 21/02/14 25/02/13 29/02/12 08/02/11 10/02/10 -
Price 2.45 2.28 2.59 1.25 1.25 1.25 1.40 -
P/RPS 2.97 2.36 4.32 3.42 2.19 2.72 2.76 1.22%
P/EPS 18.83 26.06 56.30 58.14 16.11 12,500.00 49.82 -14.96%
EY 5.31 3.84 1.78 1.72 6.21 0.01 2.01 17.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.76 0.89 0.42 0.63 0.42 0.47 17.06%

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