[OIB] YoY TTM 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- 86.87%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 130,880 104,958 78,335 105,013 91,706 100,896 100,506 4.49%
PBT 22,688 11,691 12,763 6,930 2,487 10,222 9,960 14.69%
Tax -5,510 -3,114 -5,844 -2,626 -2,639 -3,213 -1,631 22.48%
NP 17,178 8,577 6,919 4,304 -152 7,009 8,329 12.81%
-
NP to SH 12,965 6,034 4,161 -690 -1,291 7,087 6,994 10.82%
-
Tax Rate 24.29% 26.64% 45.79% 37.89% 106.11% 31.43% 16.38% -
Total Cost 113,702 96,381 71,416 100,709 91,858 93,887 92,177 3.55%
-
Net Worth 271,528 264,127 269,187 181,252 271,207 269,495 270,155 0.08%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,532 9,052 9,087 9,054 9,066 9,067 9,070 -10.91%
Div Payout % 34.96% 150.02% 218.40% 0.00% 0.00% 127.95% 129.68% -
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 271,528 264,127 269,187 181,252 271,207 269,495 270,155 0.08%
NOSH 90,509 90,454 91,249 90,626 90,102 90,434 90,656 -0.02%
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 13.13% 8.17% 8.83% 4.10% -0.17% 6.95% 8.29% -
ROE 4.77% 2.28% 1.55% -0.38% -0.48% 2.63% 2.59% -
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 144.60 116.03 85.85 115.87 101.78 111.57 110.86 4.52%
EPS 14.32 6.67 4.56 -0.76 -1.43 7.84 7.71 10.86%
DPS 5.00 10.01 10.00 10.00 10.00 10.00 10.00 -10.90%
NAPS 3.00 2.92 2.95 2.00 3.01 2.98 2.98 0.11%
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 28.17 22.59 16.86 22.60 19.74 21.72 21.63 4.49%
EPS 2.79 1.30 0.90 -0.15 -0.28 1.53 1.51 10.76%
DPS 0.98 1.95 1.96 1.95 1.95 1.95 1.95 -10.82%
NAPS 0.5845 0.5685 0.5794 0.3901 0.5838 0.5801 0.5815 0.08%
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 1.69 2.17 1.48 1.10 1.18 1.21 0.78 13.74%
P/EPS 17.03 37.78 27.85 -166.80 -83.75 17.23 11.28 7.10%
EY 5.87 2.65 3.59 -0.60 -1.19 5.80 8.87 -6.64%
DY 2.05 3.97 7.87 7.87 8.33 7.41 11.49 -24.95%
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 1.58 2.23 1.46 1.08 1.23 1.25 1.10 6.21%
P/EPS 15.92 38.83 27.41 -164.18 -87.24 17.86 15.81 0.11%
EY 6.28 2.58 3.65 -0.61 -1.15 5.60 6.32 -0.10%
DY 2.19 3.86 8.00 8.00 8.00 7.14 8.20 -19.74%
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