[OIB] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -22.6%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 78,335 105,013 91,706 100,896 100,506 97,936 137,921 -8.98%
PBT 12,763 6,930 2,487 10,222 9,960 10,201 27,793 -12.15%
Tax -5,844 -2,626 -2,639 -3,213 -1,631 -2,267 -4,673 3.79%
NP 6,919 4,304 -152 7,009 8,329 7,934 23,120 -18.19%
-
NP to SH 4,161 -690 -1,291 7,087 6,994 5,845 20,081 -23.05%
-
Tax Rate 45.79% 37.89% 106.11% 31.43% 16.38% 22.22% 16.81% -
Total Cost 71,416 100,709 91,858 93,887 92,177 90,002 114,801 -7.59%
-
Net Worth 269,187 181,252 271,207 269,495 270,155 270,584 270,425 -0.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,087 9,054 9,066 9,067 9,070 9,030 9,036 0.09%
Div Payout % 218.40% 0.00% 0.00% 127.95% 129.68% 154.49% 45.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 269,187 181,252 271,207 269,495 270,155 270,584 270,425 -0.07%
NOSH 91,249 90,626 90,102 90,434 90,656 90,800 90,443 0.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.83% 4.10% -0.17% 6.95% 8.29% 8.10% 16.76% -
ROE 1.55% -0.38% -0.48% 2.63% 2.59% 2.16% 7.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 85.85 115.87 101.78 111.57 110.86 107.86 152.49 -9.12%
EPS 4.56 -0.76 -1.43 7.84 7.71 6.44 22.20 -23.16%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.95 2.00 3.01 2.98 2.98 2.98 2.99 -0.22%
Adjusted Per Share Value based on latest NOSH - 90,434
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.86 22.60 19.74 21.72 21.63 21.08 29.69 -8.99%
EPS 0.90 -0.15 -0.28 1.53 1.51 1.26 4.32 -22.98%
DPS 1.96 1.95 1.95 1.95 1.95 1.94 1.95 0.08%
NAPS 0.5794 0.3901 0.5838 0.5801 0.5815 0.5824 0.5821 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.27 1.27 1.20 1.35 0.87 1.34 1.23 -
P/RPS 1.48 1.10 1.18 1.21 0.78 1.24 0.81 10.55%
P/EPS 27.85 -166.80 -83.75 17.23 11.28 20.82 5.54 30.85%
EY 3.59 -0.60 -1.19 5.80 8.87 4.80 18.05 -23.57%
DY 7.87 7.87 8.33 7.41 11.49 7.46 8.13 -0.53%
P/NAPS 0.43 0.64 0.40 0.45 0.29 0.45 0.41 0.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 08/02/11 10/02/10 23/02/09 21/02/08 15/02/07 -
Price 1.25 1.25 1.25 1.40 1.22 1.35 1.41 -
P/RPS 1.46 1.08 1.23 1.25 1.10 1.25 0.92 7.99%
P/EPS 27.41 -164.18 -87.24 17.86 15.81 20.97 6.35 27.57%
EY 3.65 -0.61 -1.15 5.60 6.32 4.77 15.75 -21.60%
DY 8.00 8.00 8.00 7.14 8.20 7.41 7.09 2.03%
P/NAPS 0.42 0.63 0.42 0.47 0.41 0.45 0.47 -1.85%

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