[OIB] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -12.85%
YoY- 242.3%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 252,666 115,098 82,068 100,455 88,131 90,817 110,211 14.82%
PBT 48,299 19,935 6,316 20,761 -1,981 4,044 12,127 25.88%
Tax -12,799 -4,496 -1,754 -7,762 -1,025 -2,738 -2,707 29.53%
NP 35,500 15,439 4,562 12,999 -3,006 1,306 9,420 24.73%
-
NP to SH 27,149 11,614 2,419 7,478 -5,255 424 9,156 19.85%
-
Tax Rate 26.50% 22.55% 27.77% 37.39% - 67.71% 22.32% -
Total Cost 217,166 99,659 77,506 87,456 91,137 89,511 100,791 13.64%
-
Net Worth 271,559 271,573 272,874 273,882 269,005 279,313 276,436 -0.29%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,880 4,532 9,052 9,087 9,054 9,066 9,067 3.08%
Div Payout % 40.08% 39.02% 374.21% 121.53% 0.00% 2,138.30% 99.04% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 271,559 271,573 272,874 273,882 269,005 279,313 276,436 -0.29%
NOSH 90,519 90,524 92,499 90,689 90,574 90,101 90,634 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.05% 13.41% 5.56% 12.94% -3.41% 1.44% 8.55% -
ROE 10.00% 4.28% 0.89% 2.73% -1.95% 0.15% 3.31% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 279.13 127.15 88.72 110.77 97.30 100.79 121.60 14.84%
EPS 29.99 12.83 2.62 8.25 -5.80 0.47 10.10 19.87%
DPS 12.00 5.00 9.79 10.00 10.00 10.00 10.00 3.08%
NAPS 3.00 3.00 2.95 3.02 2.97 3.10 3.05 -0.27%
Adjusted Per Share Value based on latest NOSH - 90,689
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 54.39 24.77 17.67 21.62 18.97 19.55 23.72 14.82%
EPS 5.84 2.50 0.52 1.61 -1.13 0.09 1.97 19.84%
DPS 2.34 0.98 1.95 1.96 1.95 1.95 1.95 3.08%
NAPS 0.5845 0.5846 0.5874 0.5895 0.579 0.6012 0.595 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.00 2.58 1.43 1.28 1.24 1.33 1.23 -
P/RPS 1.07 2.03 1.61 1.16 1.27 1.32 1.01 0.96%
P/EPS 10.00 20.11 54.68 15.52 -21.37 282.63 12.18 -3.23%
EY 10.00 4.97 1.83 6.44 -4.68 0.35 8.21 3.34%
DY 4.00 1.94 6.84 7.81 8.06 7.52 8.13 -11.14%
P/NAPS 1.00 0.86 0.48 0.42 0.42 0.43 0.40 16.49%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 25/11/14 19/11/13 26/11/12 25/11/11 12/11/10 17/11/09 -
Price 4.15 2.50 2.49 1.34 1.31 1.39 1.34 -
P/RPS 1.49 1.97 2.81 1.21 1.35 1.38 1.10 5.18%
P/EPS 13.84 19.49 95.21 16.25 -22.58 295.38 13.26 0.71%
EY 7.23 5.13 1.05 6.15 -4.43 0.34 7.54 -0.69%
DY 2.89 2.00 3.93 7.46 7.63 7.19 7.46 -14.61%
P/NAPS 1.38 0.83 0.84 0.44 0.44 0.45 0.44 20.97%

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