[OIB] YoY TTM 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- 5.78%
YoY- 83.08%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 100,455 88,131 90,817 110,211 95,544 102,410 141,348 -5.52%
PBT 20,761 -1,981 4,044 12,127 8,279 14,026 30,339 -6.12%
Tax -7,762 -1,025 -2,738 -2,707 -1,882 -2,777 -6,194 3.82%
NP 12,999 -3,006 1,306 9,420 6,397 11,249 24,145 -9.79%
-
NP to SH 7,478 -5,255 424 9,156 5,001 8,202 22,127 -16.52%
-
Tax Rate 37.39% - 67.71% 22.32% 22.73% 19.80% 20.42% -
Total Cost 87,456 91,137 89,511 100,791 89,147 91,161 117,203 -4.75%
-
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 9,087 9,054 9,066 9,067 9,070 9,030 9,036 0.09%
Div Payout % 121.53% 0.00% 2,138.30% 99.04% 181.36% 110.10% 40.84% -
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 12.94% -3.41% 1.44% 8.55% 6.70% 10.98% 17.08% -
ROE 2.73% -1.95% 0.15% 3.31% 1.83% 2.98% 8.10% -
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 110.77 97.30 100.79 121.60 105.55 112.96 156.31 -5.57%
EPS 8.25 -5.80 0.47 10.10 5.52 9.05 24.47 -16.55%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 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 21.62 18.97 19.55 23.72 20.57 22.04 30.43 -5.53%
EPS 1.61 -1.13 0.09 1.97 1.08 1.77 4.76 -16.51%
DPS 1.96 1.95 1.95 1.95 1.95 1.94 1.95 0.08%
NAPS 0.5895 0.579 0.6012 0.595 0.5884 0.5932 0.5878 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 1.16 1.27 1.32 1.01 1.40 1.33 0.90 4.31%
P/EPS 15.52 -21.37 282.63 12.18 26.79 16.58 5.72 18.08%
EY 6.44 -4.68 0.35 8.21 3.73 6.03 17.48 -15.31%
DY 7.81 8.06 7.52 8.13 6.76 6.67 7.14 1.50%
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 1.21 1.35 1.38 1.10 0.96 1.23 0.88 5.44%
P/EPS 16.25 -22.58 295.38 13.26 18.28 15.36 5.64 19.26%
EY 6.15 -4.43 0.34 7.54 5.47 6.51 17.73 -16.16%
DY 7.46 7.63 7.19 7.46 9.90 7.19 7.25 0.47%
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