[OIB] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -33.54%
YoY- -59.21%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 91,432 96,442 87,960 94,266 95,024 119,926 131,442 -21.44%
PBT 9,040 9,797 8,861 11,280 15,112 18,205 22,434 -45.35%
Tax -2,604 -1,817 -1,566 -2,206 -2,340 -3,735 -4,812 -33.51%
NP 6,436 7,980 7,294 9,074 12,772 14,470 17,622 -48.81%
-
NP to SH 4,852 6,543 5,770 7,326 11,024 11,161 13,677 -49.79%
-
Tax Rate 28.81% 18.55% 17.67% 19.56% 15.48% 20.52% 21.45% -
Total Cost 84,996 88,462 80,665 85,192 82,252 105,456 113,820 -17.64%
-
Net Worth 273,377 272,720 269,820 269,524 275,599 272,462 271,375 0.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,060 - - - 9,051 - -
Div Payout % - 138.48% - - - 81.10% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 273,377 272,720 269,820 269,524 275,599 272,462 271,375 0.48%
NOSH 90,522 90,604 90,543 90,444 90,657 90,519 90,458 0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.04% 8.27% 8.29% 9.63% 13.44% 12.07% 13.41% -
ROE 1.77% 2.40% 2.14% 2.72% 4.00% 4.10% 5.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 101.00 106.44 97.15 104.23 104.82 132.49 145.31 -21.48%
EPS 5.36 7.23 6.37 8.10 12.16 12.33 15.12 -49.81%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.02 3.01 2.98 2.98 3.04 3.01 3.00 0.44%
Adjusted Per Share Value based on latest NOSH - 90,800
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.60 20.67 18.85 20.20 20.37 25.70 28.17 -21.42%
EPS 1.04 1.40 1.24 1.57 2.36 2.39 2.93 -49.77%
DPS 0.00 1.94 0.00 0.00 0.00 1.94 0.00 -
NAPS 0.5859 0.5845 0.5783 0.5777 0.5907 0.584 0.5816 0.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.48 1.29 1.40 1.34 1.50 1.43 1.47 -
P/RPS 1.47 1.21 1.44 1.29 1.43 1.08 1.01 28.34%
P/EPS 27.61 17.86 21.97 16.54 12.34 11.60 9.72 100.18%
EY 3.62 5.60 4.55 6.04 8.11 8.62 10.29 -50.07%
DY 0.00 7.75 0.00 0.00 0.00 6.99 0.00 -
P/NAPS 0.49 0.43 0.47 0.45 0.49 0.48 0.49 0.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 26/08/08 22/05/08 21/02/08 20/11/07 21/08/07 25/05/07 -
Price 1.01 1.49 1.52 1.35 1.39 1.52 1.44 -
P/RPS 1.00 1.40 1.56 1.30 1.33 1.15 0.99 0.67%
P/EPS 18.84 20.63 23.85 16.67 11.43 12.33 9.52 57.43%
EY 5.31 4.85 4.19 6.00 8.75 8.11 10.50 -36.44%
DY 0.00 6.71 0.00 0.00 0.00 6.58 0.00 -
P/NAPS 0.33 0.50 0.51 0.45 0.46 0.50 0.48 -22.05%

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