[OIB] QoQ TTM 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- -4.49%
YoY- -18.42%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 135,967 137,921 141,348 139,936 136,954 136,324 143,621 -3.58%
PBT 24,636 27,793 30,339 32,258 34,094 37,110 38,961 -26.35%
Tax -5,609 -4,673 -6,194 -6,077 -6,572 -6,099 -6,455 -8.94%
NP 19,027 23,120 24,145 26,181 27,522 31,011 32,506 -30.04%
-
NP to SH 15,770 20,081 22,127 24,044 25,174 29,310 31,179 -36.54%
-
Tax Rate 22.77% 16.81% 20.42% 18.84% 19.28% 16.43% 16.57% -
Total Cost 116,940 114,801 117,203 113,755 109,432 105,313 111,115 3.46%
-
Net Worth 271,914 270,425 273,090 267,467 262,267 273,782 257,715 3.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,036 9,036 9,036 9,036 9,044 9,044 9,044 -0.05%
Div Payout % 57.30% 45.00% 40.84% 37.58% 35.93% 30.86% 29.01% -
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 271,914 270,425 273,090 267,467 262,267 273,782 257,715 3.64%
NOSH 90,638 90,443 90,427 90,360 90,436 90,357 90,426 0.15%
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 13.99% 16.76% 17.08% 18.71% 20.10% 22.75% 22.63% -
ROE 5.80% 7.43% 8.10% 8.99% 9.60% 10.71% 12.10% -
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 150.01 152.49 156.31 154.86 151.44 150.87 158.83 -3.74%
EPS 17.40 22.20 24.47 26.61 27.84 32.44 34.48 -36.64%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 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 29.14 29.56 30.29 29.99 29.35 29.22 30.78 -3.58%
EPS 3.38 4.30 4.74 5.15 5.40 6.28 6.68 -36.52%
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.5828 0.5796 0.5853 0.5733 0.5621 0.5868 0.5524 3.63%
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 0.98 0.81 0.90 0.81 0.98 0.90 0.82 12.63%
P/EPS 8.45 5.54 5.72 4.74 5.35 4.19 3.80 70.44%
EY 11.84 18.05 17.48 21.12 18.68 23.85 26.32 -41.31%
DY 6.80 8.13 7.14 7.94 6.71 7.35 7.63 -7.39%
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 0.96 0.92 0.88 0.90 0.88 0.96 0.83 10.19%
P/EPS 8.28 6.35 5.64 5.26 4.78 4.47 3.83 67.27%
EY 12.08 15.75 17.73 19.01 20.93 22.37 26.12 -40.22%
DY 6.94 7.09 7.25 7.14 7.52 6.90 7.58 -5.71%
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