[OIB] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 2.02%
YoY- 36.37%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 105,814 89,047 101,516 104,475 87,313 135,967 136,954 -4.20%
PBT 10,819 921 9,996 10,695 8,024 24,636 34,094 -17.39%
Tax -4,837 -1,318 -3,315 -2,066 -1,299 -5,609 -6,572 -4.97%
NP 5,982 -397 6,681 8,629 6,725 19,027 27,522 -22.44%
-
NP to SH 821 -1,881 7,028 7,135 5,232 15,770 25,174 -43.44%
-
Tax Rate 44.71% 143.11% 33.16% 19.32% 16.19% 22.77% 19.28% -
Total Cost 99,832 89,444 94,835 95,846 80,588 116,940 109,432 -1.51%
-
Net Worth 181,454 278,905 283,313 270,779 271,465 271,914 262,267 -5.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,054 9,066 9,067 9,070 9,030 9,036 9,044 0.01%
Div Payout % 1,102.90% 0.00% 129.03% 127.12% 172.59% 57.30% 35.93% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 181,454 278,905 283,313 270,779 271,465 271,914 262,267 -5.94%
NOSH 90,727 92,352 91,097 90,561 91,095 90,638 90,436 0.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.65% -0.45% 6.58% 8.26% 7.70% 13.99% 20.10% -
ROE 0.45% -0.67% 2.48% 2.63% 1.93% 5.80% 9.60% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 116.63 96.42 111.44 115.36 95.85 150.01 151.44 -4.25%
EPS 0.90 -2.04 7.71 7.88 5.74 17.40 27.84 -43.52%
DPS 10.00 9.82 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.00 3.02 3.11 2.99 2.98 3.00 2.90 -5.99%
Adjusted Per Share Value based on latest NOSH - 90,561
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.78 19.17 21.85 22.49 18.79 29.27 29.48 -4.20%
EPS 0.18 -0.40 1.51 1.54 1.13 3.39 5.42 -43.27%
DPS 1.95 1.95 1.95 1.95 1.94 1.95 1.95 0.00%
NAPS 0.3906 0.6003 0.6098 0.5829 0.5843 0.5853 0.5645 -5.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.21 1.25 1.52 0.95 1.40 1.47 1.49 -
P/RPS 1.04 1.30 1.36 0.82 1.46 0.98 0.98 0.99%
P/EPS 133.71 -61.37 19.70 12.06 24.38 8.45 5.35 70.90%
EY 0.75 -1.63 5.08 8.29 4.10 11.84 18.68 -41.45%
DY 8.26 7.85 6.58 10.53 7.14 6.80 6.71 3.52%
P/NAPS 0.61 0.41 0.49 0.32 0.47 0.49 0.51 3.02%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 12/05/11 12/05/10 14/05/09 22/05/08 25/05/07 07/06/06 -
Price 1.21 1.28 1.40 1.10 1.52 1.44 1.33 -
P/RPS 1.04 1.33 1.26 0.95 1.59 0.96 0.88 2.82%
P/EPS 133.71 -62.85 18.15 13.96 26.47 8.28 4.78 74.14%
EY 0.75 -1.59 5.51 7.16 3.78 12.08 20.93 -42.55%
DY 8.26 7.67 7.14 9.09 6.58 6.94 7.52 1.57%
P/NAPS 0.61 0.42 0.45 0.37 0.51 0.48 0.46 4.81%

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