[OIB] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 69.58%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 107,816 106,114 98,670 102,394 91,432 96,442 87,960 14.51%
PBT 10,704 11,711 10,058 11,606 9,040 9,797 8,861 13.41%
Tax -3,648 -2,446 -1,898 -1,834 -2,604 -1,817 -1,566 75.63%
NP 7,056 9,265 8,160 9,772 6,436 7,980 7,294 -2.18%
-
NP to SH 6,852 8,656 6,560 8,228 4,852 6,543 5,770 12.12%
-
Tax Rate 34.08% 20.89% 18.87% 15.80% 28.81% 18.55% 17.67% -
Total Cost 100,760 96,849 90,510 92,622 84,996 88,462 80,665 15.96%
-
Net Worth 276,436 274,348 270,917 270,037 273,377 272,720 269,820 1.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 9,054 - - - 9,060 - -
Div Payout % - 104.60% - - - 138.48% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 276,436 274,348 270,917 270,037 273,377 272,720 269,820 1.62%
NOSH 90,634 90,543 90,607 90,616 90,522 90,604 90,543 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.54% 8.73% 8.27% 9.54% 7.04% 8.27% 8.29% -
ROE 2.48% 3.16% 2.42% 3.05% 1.77% 2.40% 2.14% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 118.96 117.20 108.90 113.00 101.00 106.44 97.15 14.44%
EPS 7.56 9.56 7.24 9.08 5.36 7.23 6.37 12.08%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.05 3.03 2.99 2.98 3.02 3.01 2.98 1.55%
Adjusted Per Share Value based on latest NOSH - 90,656
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.11 22.74 21.15 21.95 19.60 20.67 18.85 14.53%
EPS 1.47 1.86 1.41 1.76 1.04 1.40 1.24 12.00%
DPS 0.00 1.94 0.00 0.00 0.00 1.94 0.00 -
NAPS 0.5925 0.588 0.5807 0.5788 0.5859 0.5845 0.5783 1.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.23 1.02 0.95 0.87 1.48 1.29 1.40 -
P/RPS 1.03 0.87 0.87 0.77 1.47 1.21 1.44 -20.00%
P/EPS 16.27 10.67 13.12 9.58 27.61 17.86 21.97 -18.13%
EY 6.15 9.37 7.62 10.44 3.62 5.60 4.55 22.22%
DY 0.00 9.80 0.00 0.00 0.00 7.75 0.00 -
P/NAPS 0.40 0.34 0.32 0.29 0.49 0.43 0.47 -10.18%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 14/05/09 23/02/09 19/11/08 26/08/08 22/05/08 -
Price 1.34 1.09 1.10 1.22 1.01 1.49 1.52 -
P/RPS 1.13 0.93 1.01 1.08 1.00 1.40 1.56 -19.32%
P/EPS 17.72 11.40 15.19 13.44 18.84 20.63 23.85 -17.95%
EY 5.64 8.77 6.58 7.44 5.31 4.85 4.19 21.88%
DY 0.00 9.17 0.00 0.00 0.00 6.71 0.00 -
P/NAPS 0.44 0.36 0.37 0.41 0.33 0.50 0.51 -9.36%

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