[OIB] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 218.99%
YoY- 143.65%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 195,535 98,081 80,995 105,814 89,047 101,516 104,475 11.00%
PBT 32,785 15,451 10,718 10,819 921 9,996 10,695 20.51%
Tax -7,846 -4,532 -4,536 -4,837 -1,318 -3,315 -2,066 24.89%
NP 24,939 10,919 6,182 5,982 -397 6,681 8,629 19.33%
-
NP to SH 19,951 7,802 3,504 821 -1,881 7,028 7,135 18.68%
-
Tax Rate 23.93% 29.33% 42.32% 44.71% 143.11% 33.16% 19.32% -
Total Cost 170,596 87,162 74,813 99,832 89,444 94,835 95,846 10.08%
-
Net Worth 271,753 267,942 265,387 181,454 278,905 283,313 270,779 0.05%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,532 9,052 9,087 9,054 9,066 9,067 9,070 -10.91%
Div Payout % 22.72% 116.02% 259.35% 1,102.90% 0.00% 129.03% 127.12% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 271,753 267,942 265,387 181,454 278,905 283,313 270,779 0.05%
NOSH 90,584 90,521 90,267 90,727 92,352 91,097 90,561 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.75% 11.13% 7.63% 5.65% -0.45% 6.58% 8.26% -
ROE 7.34% 2.91% 1.32% 0.45% -0.67% 2.48% 2.63% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 215.86 108.35 89.73 116.63 96.42 111.44 115.36 11.00%
EPS 22.02 8.62 3.88 0.90 -2.04 7.71 7.88 18.67%
DPS 5.00 10.00 10.00 10.00 9.82 10.00 10.00 -10.90%
NAPS 3.00 2.96 2.94 2.00 3.02 3.11 2.99 0.05%
Adjusted Per Share Value based on latest NOSH - 90,727
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.91 21.02 17.36 22.68 19.09 21.76 22.39 11.00%
EPS 4.28 1.67 0.75 0.18 -0.40 1.51 1.53 18.69%
DPS 0.97 1.94 1.95 1.94 1.94 1.94 1.94 -10.90%
NAPS 0.5824 0.5743 0.5688 0.3889 0.5978 0.6072 0.5804 0.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.30 2.58 1.24 1.21 1.25 1.52 0.95 -
P/RPS 1.07 2.38 1.38 1.04 1.30 1.36 0.82 4.53%
P/EPS 10.44 29.93 31.94 133.71 -61.37 19.70 12.06 -2.37%
EY 9.58 3.34 3.13 0.75 -1.63 5.08 8.29 2.43%
DY 2.17 3.88 8.06 8.26 7.85 6.58 10.53 -23.13%
P/NAPS 0.77 0.87 0.42 0.61 0.41 0.49 0.32 15.75%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 19/05/14 21/05/13 16/05/12 12/05/11 12/05/10 14/05/09 -
Price 2.45 2.52 1.45 1.21 1.28 1.40 1.10 -
P/RPS 1.13 2.33 1.62 1.04 1.33 1.26 0.95 2.93%
P/EPS 11.12 29.24 37.35 133.71 -62.85 18.15 13.96 -3.71%
EY 8.99 3.42 2.68 0.75 -1.59 5.51 7.16 3.86%
DY 2.04 3.97 6.90 8.26 7.67 7.14 9.09 -22.03%
P/NAPS 0.82 0.85 0.49 0.61 0.42 0.45 0.37 14.17%

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