[OIB] YoY TTM Result on 31-Mar-2010 [#3]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

12-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- -0.83%

YoY- -1.5%

Quarter Report

FY2010-3rdQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	80,995	105,814	89,047	101,516	104,475	87,313	135,967	-8.26%
YoY %	-23.46%	18.83%	-12.28%	-2.83%	19.66%	-35.78%	-	-
Horiz. %	59.57%	77.82%	65.49%	74.66%	76.84%	64.22%	100.00%	-
PBT	10,718	10,819	921	9,996	10,695	8,024	24,636	-12.94%
YoY %	-0.93%	1,074.70%	-90.79%	-6.54%	33.29%	-67.43%	-	-
Horiz. %	43.51%	43.92%	3.74%	40.57%	43.41%	32.57%	100.00%	-
Tax	-4,536	-4,837	-1,318	-3,315	-2,066	-1,299	-5,609	-3.47%
YoY %	6.22%	-267.00%	60.24%	-60.45%	-59.05%	76.84%	-	-
Horiz. %	80.87%	86.24%	23.50%	59.10%	36.83%	23.16%	100.00%	-
NP	6,182	5,982	-397	6,681	8,629	6,725	19,027	-17.07%
YoY %	3.34%	1,606.80%	-105.94%	-22.58%	28.31%	-64.66%	-	-
Horiz. %	32.49%	31.44%	-2.09%	35.11%	45.35%	35.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,504	821	-1,881	7,028	7,135	5,232	15,770	-22.15%
YoY %	326.80%	143.65%	-126.76%	-1.50%	36.37%	-66.82%	-	-
Horiz. %	22.22%	5.21%	-11.93%	44.57%	45.24%	33.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.32%	44.71%	143.11%	33.16%	19.32%	16.19%	22.77%	-
YoY %	-5.35%	-68.76%	331.57%	71.64%	19.33%	-28.90%	-	-
Horiz. %	185.86%	196.35%	628.50%	145.63%	84.85%	71.10%	100.00%	-
Total Cost	74,813	99,832	89,444	94,835	95,846	80,588	116,940	-7.16%
YoY %	-25.06%	11.61%	-5.68%	-1.05%	18.93%	-31.09%	-	-
Horiz. %	63.98%	85.37%	76.49%	81.10%	81.96%	68.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	265,387	181,454	278,905	283,313	270,779	271,465	271,914	-0.40%
YoY %	46.26%	-34.94%	-1.56%	4.63%	-0.25%	-0.17%	-	-
Horiz. %	97.60%	66.73%	102.57%	104.19%	99.58%	99.83%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	9,087	9,054	9,066	9,067	9,070	9,030	9,036	0.09%
YoY %	0.36%	-0.13%	-0.01%	-0.03%	0.44%	-0.07%	-	-
Horiz. %	100.56%	100.20%	100.33%	100.34%	100.38%	99.93%	100.00%	-
Div Payout %	259.35%	1,102.90%	0.00%	129.03%	127.12%	172.59%	57.30%	-
YoY %	-76.48%	0.00%	0.00%	1.50%	-26.35%	201.20%	-	-
Horiz. %	452.62%	1,924.78%	0.00%	225.18%	221.85%	301.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	265,387	181,454	278,905	283,313	270,779	271,465	271,914	-0.40%
YoY %	46.26%	-34.94%	-1.56%	4.63%	-0.25%	-0.17%	-	-
Horiz. %	97.60%	66.73%	102.57%	104.19%	99.58%	99.83%	100.00%	-
NOSH	90,267	90,727	92,352	91,097	90,561	91,095	90,638	-0.06%
YoY %	-0.51%	-1.76%	1.38%	0.59%	-0.59%	0.50%	-	-
Horiz. %	99.59%	100.10%	101.89%	100.51%	99.92%	100.50%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.63%	5.65%	-0.45%	6.58%	8.26%	7.70%	13.99%	-
YoY %	35.04%	1,355.56%	-106.84%	-20.34%	7.27%	-44.96%	-	-
Horiz. %	54.54%	40.39%	-3.22%	47.03%	59.04%	55.04%	100.00%	-
ROE	1.32%	0.45%	-0.67%	2.48%	2.63%	1.93%	5.80%	-
YoY %	193.33%	167.16%	-127.02%	-5.70%	36.27%	-66.72%	-	-
Horiz. %	22.76%	7.76%	-11.55%	42.76%	45.34%	33.28%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	89.73	116.63	96.42	111.44	115.36	95.85	150.01	-8.20%
YoY %	-23.06%	20.96%	-13.48%	-3.40%	20.35%	-36.10%	-	-
Horiz. %	59.82%	77.75%	64.28%	74.29%	76.90%	63.90%	100.00%	-
EPS	3.88	0.90	-2.04	7.71	7.88	5.74	17.40	-22.11%
YoY %	331.11%	144.12%	-126.46%	-2.16%	37.28%	-67.01%	-	-
Horiz. %	22.30%	5.17%	-11.72%	44.31%	45.29%	32.99%	100.00%	-
DPS	10.00	10.00	9.82	10.00	10.00	10.00	10.00	0.00%
YoY %	0.00%	1.83%	-1.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	98.20%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.94	2.00	3.02	3.11	2.99	2.98	3.00	-0.33%
YoY %	47.00%	-33.77%	-2.89%	4.01%	0.34%	-0.67%	-	-
Horiz. %	98.00%	66.67%	100.67%	103.67%	99.67%	99.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 91,097
RPS	17.43	22.78	19.17	21.85	22.49	18.79	29.27	-8.26%
YoY %	-23.49%	18.83%	-12.27%	-2.85%	19.69%	-35.80%	-	-
Horiz. %	59.55%	77.83%	65.49%	74.65%	76.84%	64.20%	100.00%	-
EPS	0.75	0.18	-0.40	1.51	1.54	1.13	3.39	-22.21%
YoY %	316.67%	145.00%	-126.49%	-1.95%	36.28%	-66.67%	-	-
Horiz. %	22.12%	5.31%	-11.80%	44.54%	45.43%	33.33%	100.00%	-
DPS	1.96	1.95	1.95	1.95	1.95	1.94	1.95	0.08%
YoY %	0.51%	0.00%	0.00%	0.00%	0.52%	-0.51%	-	-
Horiz. %	100.51%	100.00%	100.00%	100.00%	100.00%	99.49%	100.00%	-
NAPS	0.5712	0.3906	0.6003	0.6098	0.5829	0.5843	0.5853	-0.40%
YoY %	46.24%	-34.93%	-1.56%	4.61%	-0.24%	-0.17%	-	-
Horiz. %	97.59%	66.74%	102.56%	104.19%	99.59%	99.83%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.24	1.21	1.25	1.52	0.95	1.40	1.47	-
P/RPS	1.38	1.04	1.30	1.36	0.82	1.46	0.98	5.86%
YoY %	32.69%	-20.00%	-4.41%	65.85%	-43.84%	48.98%	-	-
Horiz. %	140.82%	106.12%	132.65%	138.78%	83.67%	148.98%	100.00%	-
P/EPS	31.94	133.71	-61.37	19.70	12.06	24.38	8.45	24.78%
YoY %	-76.11%	317.88%	-411.52%	63.35%	-50.53%	188.52%	-	-
Horiz. %	377.99%	1,582.37%	-726.27%	233.14%	142.72%	288.52%	100.00%	-
EY	3.13	0.75	-1.63	5.08	8.29	4.10	11.84	-19.87%
YoY %	317.33%	146.01%	-132.09%	-38.72%	102.20%	-65.37%	-	-
Horiz. %	26.44%	6.33%	-13.77%	42.91%	70.02%	34.63%	100.00%	-
DY	8.06	8.26	7.85	6.58	10.53	7.14	6.80	2.87%
YoY %	-2.42%	5.22%	19.30%	-37.51%	47.48%	5.00%	-	-
Horiz. %	118.53%	121.47%	115.44%	96.76%	154.85%	105.00%	100.00%	-
P/NAPS	0.42	0.61	0.41	0.49	0.32	0.47	0.49	-2.53%
YoY %	-31.15%	48.78%	-16.33%	53.12%	-31.91%	-4.08%	-	-
Horiz. %	85.71%	124.49%	83.67%	100.00%	65.31%	95.92%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	16/05/12	12/05/11	12/05/10	14/05/09	22/05/08	25/05/07	-
Price	1.45	1.21	1.28	1.40	1.10	1.52	1.44	-
P/RPS	1.62	1.04	1.33	1.26	0.95	1.59	0.96	9.10%
YoY %	55.77%	-21.80%	5.56%	32.63%	-40.25%	65.63%	-	-
Horiz. %	168.75%	108.33%	138.54%	131.25%	98.96%	165.63%	100.00%	-
P/EPS	37.35	133.71	-62.85	18.15	13.96	26.47	8.28	28.51%
YoY %	-72.07%	312.74%	-446.28%	30.01%	-47.26%	219.69%	-	-
Horiz. %	451.09%	1,614.86%	-759.06%	219.20%	168.60%	319.69%	100.00%	-
EY	2.68	0.75	-1.59	5.51	7.16	3.78	12.08	-22.17%
YoY %	257.33%	147.17%	-128.86%	-23.04%	89.42%	-68.71%	-	-
Horiz. %	22.19%	6.21%	-13.16%	45.61%	59.27%	31.29%	100.00%	-
DY	6.90	8.26	7.67	7.14	9.09	6.58	6.94	-0.09%
YoY %	-16.46%	7.69%	7.42%	-21.45%	38.15%	-5.19%	-	-
Horiz. %	99.42%	119.02%	110.52%	102.88%	130.98%	94.81%	100.00%	-
P/NAPS	0.49	0.61	0.42	0.45	0.37	0.51	0.48	0.34%
YoY %	-19.67%	45.24%	-6.67%	21.62%	-27.45%	6.25%	-	-
Horiz. %	102.08%	127.08%	87.50%	93.75%	77.08%	106.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos