[OIB] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -2.69%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 131,442 138,244 165,084 139,936 136,734 142,274 159,436 -12.08%
PBT 22,434 27,286 31,824 32,257 32,596 36,216 39,500 -31.44%
Tax -4,812 -5,138 -6,168 -6,075 -5,433 -7,944 -5,700 -10.68%
NP 17,622 22,148 25,656 26,182 27,162 28,272 33,800 -35.24%
-
NP to SH 13,677 17,960 22,860 24,046 24,710 25,888 30,528 -41.47%
-
Tax Rate 21.45% 18.83% 19.38% 18.83% 16.67% 21.94% 14.43% -
Total Cost 113,820 116,096 139,428 113,754 109,572 114,002 125,636 -6.37%
-
Net Worth 271,375 270,394 273,090 267,680 262,174 273,884 257,715 3.50%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 9,043 - - - -
Div Payout % - - - 37.61% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 271,375 270,394 273,090 267,680 262,174 273,884 257,715 3.50%
NOSH 90,458 90,433 90,427 90,432 90,404 90,391 90,426 0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.41% 16.02% 15.54% 18.71% 19.87% 19.87% 21.20% -
ROE 5.04% 6.64% 8.37% 8.98% 9.43% 9.45% 11.85% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 145.31 152.87 182.56 154.74 151.25 157.40 176.32 -12.10%
EPS 15.12 19.86 25.28 26.59 27.33 28.64 33.76 -41.49%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.00 2.99 3.02 2.96 2.90 3.03 2.85 3.48%
Adjusted Per Share Value based on latest NOSH - 90,360
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.17 29.63 35.38 29.99 29.31 30.49 34.17 -12.08%
EPS 2.93 3.85 4.90 5.15 5.30 5.55 6.54 -41.47%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.5816 0.5795 0.5853 0.5737 0.5619 0.587 0.5524 3.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.47 1.23 1.40 1.26 1.49 1.36 1.31 -
P/RPS 1.01 0.80 0.77 0.81 0.99 0.86 0.74 23.06%
P/EPS 9.72 6.19 5.54 4.74 5.45 4.75 3.88 84.55%
EY 10.29 16.15 18.06 21.10 18.34 21.06 25.77 -45.80%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.46 0.43 0.51 0.45 0.46 4.30%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 15/02/07 21/11/06 29/08/06 07/06/06 20/03/06 16/11/05 -
Price 1.44 1.41 1.38 1.40 1.33 1.45 1.32 -
P/RPS 0.99 0.92 0.76 0.90 0.88 0.92 0.75 20.35%
P/EPS 9.52 7.10 5.46 5.27 4.87 5.06 3.91 81.08%
EY 10.50 14.09 18.32 18.99 20.55 19.75 25.58 -44.79%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.46 0.47 0.46 0.48 0.46 2.88%

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