[OIB] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -38.43%
YoY- -72.33%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 66,760 83,695 76,293 65,984 73,268 96,950 97,566 -22.33%
PBT 4,448 9,349 9,242 10,278 16,580 20,720 22,580 -66.11%
Tax -1,664 -3,396 -3,473 -4,828 -8,232 -6,913 -6,406 -59.25%
NP 2,784 5,953 5,769 5,450 8,348 13,807 16,173 -69.02%
-
NP to SH 740 3,823 3,938 3,886 6,312 9,068 11,594 -84.00%
-
Tax Rate 37.41% 36.32% 37.58% 46.97% 49.65% 33.36% 28.37% -
Total Cost 63,976 77,742 70,524 60,534 64,920 83,143 81,393 -14.81%
-
Net Worth 272,874 267,247 266,403 266,597 273,882 268,031 181,062 31.41%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 9,059 - - - 9,055 - -
Div Payout % - 236.97% - - - 99.86% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 272,874 267,247 266,403 266,597 273,882 268,031 181,062 31.41%
NOSH 92,499 90,592 90,613 90,372 90,689 90,551 90,531 1.44%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.17% 7.11% 7.56% 8.26% 11.39% 14.24% 16.58% -
ROE 0.27% 1.43% 1.48% 1.46% 2.30% 3.38% 6.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.17 92.39 84.20 73.01 80.79 107.07 107.77 -23.43%
EPS 0.80 4.22 4.35 4.30 6.96 10.01 10.35 -81.82%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.95 2.95 2.94 2.95 3.02 2.96 2.00 29.54%
Adjusted Per Share Value based on latest NOSH - 91,249
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.31 17.94 16.35 14.14 15.70 20.78 20.91 -22.32%
EPS 0.16 0.82 0.84 0.83 1.35 1.94 2.49 -83.93%
DPS 0.00 1.94 0.00 0.00 0.00 1.94 0.00 -
NAPS 0.5848 0.5728 0.571 0.5714 0.587 0.5745 0.3881 31.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.43 1.44 1.24 1.27 1.28 1.25 1.21 -
P/RPS 1.98 1.56 1.47 1.74 1.58 1.17 1.12 46.15%
P/EPS 178.75 34.12 28.53 29.53 18.39 12.48 9.45 608.65%
EY 0.56 2.93 3.51 3.39 5.44 8.01 10.58 -85.87%
DY 0.00 6.94 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.48 0.49 0.42 0.43 0.42 0.42 0.61 -14.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 27/08/13 21/05/13 25/02/13 26/11/12 27/08/12 16/05/12 -
Price 2.49 1.38 1.45 1.25 1.34 1.25 1.21 -
P/RPS 3.45 1.49 1.72 1.71 1.66 1.17 1.12 111.56%
P/EPS 311.25 32.70 33.36 29.07 19.25 12.48 9.45 925.32%
EY 0.32 3.06 3.00 3.44 5.19 8.01 10.58 -90.27%
DY 0.00 7.25 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.84 0.47 0.49 0.42 0.44 0.42 0.61 23.75%

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