[OIB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -82.6%
YoY- -41.14%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 83,695 57,220 32,992 18,317 96,950 73,175 51,607 38.07%
PBT 9,349 6,932 5,139 4,145 20,720 16,935 13,097 -20.14%
Tax -3,396 -2,605 -2,414 -2,058 -6,913 -4,805 -3,312 1.68%
NP 5,953 4,327 2,725 2,087 13,807 12,130 9,785 -28.22%
-
NP to SH 3,823 2,954 1,943 1,578 9,068 8,696 7,022 -33.34%
-
Tax Rate 36.32% 37.58% 46.97% 49.65% 33.36% 28.37% 25.29% -
Total Cost 77,742 52,893 30,267 16,230 83,143 61,045 41,822 51.23%
-
Net Worth 267,247 266,403 266,597 273,882 268,031 181,062 180,979 29.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 9,059 - - - 9,055 - - -
Div Payout % 236.97% - - - 99.86% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 267,247 266,403 266,597 273,882 268,031 181,062 180,979 29.70%
NOSH 90,592 90,613 90,372 90,689 90,551 90,531 90,489 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.11% 7.56% 8.26% 11.39% 14.24% 16.58% 18.96% -
ROE 1.43% 1.11% 0.73% 0.58% 3.38% 4.80% 3.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 92.39 63.15 36.51 20.20 107.07 80.83 57.03 37.97%
EPS 4.22 3.26 2.15 1.74 10.01 7.76 7.76 -33.40%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.95 2.94 2.95 3.02 2.96 2.00 2.00 29.60%
Adjusted Per Share Value based on latest NOSH - 90,689
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.94 12.26 7.07 3.93 20.78 15.68 11.06 38.09%
EPS 0.82 0.63 0.42 0.34 1.94 1.86 1.51 -33.46%
DPS 1.94 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.5728 0.571 0.5714 0.587 0.5745 0.3881 0.3879 29.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.44 1.24 1.27 1.28 1.25 1.21 1.27 -
P/RPS 1.56 1.96 3.48 6.34 1.17 1.50 2.23 -21.21%
P/EPS 34.12 38.04 59.07 73.56 12.48 12.60 16.37 63.24%
EY 2.93 2.63 1.69 1.36 8.01 7.94 6.11 -38.76%
DY 6.94 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.43 0.42 0.42 0.61 0.64 -16.32%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 25/02/13 26/11/12 27/08/12 16/05/12 29/02/12 -
Price 1.38 1.45 1.25 1.34 1.25 1.21 1.25 -
P/RPS 1.49 2.30 3.42 6.63 1.17 1.50 2.19 -22.66%
P/EPS 32.70 44.48 58.14 77.01 12.48 12.60 16.11 60.38%
EY 3.06 2.25 1.72 1.30 8.01 7.94 6.21 -37.64%
DY 7.25 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.42 0.44 0.42 0.61 0.63 -17.75%

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