[OIB] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -29.23%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 87,313 97,936 102,410 119,925 135,967 137,921 141,348 -27.44%
PBT 8,024 10,201 14,026 18,204 24,636 27,793 30,339 -58.76%
Tax -1,299 -2,267 -2,777 -3,734 -5,609 -4,673 -6,194 -64.66%
NP 6,725 7,934 11,249 14,470 19,027 23,120 24,145 -57.31%
-
NP to SH 5,232 5,845 8,202 11,161 15,770 20,081 22,127 -61.72%
-
Tax Rate 16.19% 22.22% 19.80% 20.51% 22.77% 16.81% 20.42% -
Total Cost 80,588 90,002 91,161 105,455 116,940 114,801 117,203 -22.07%
-
Net Worth 271,465 270,584 275,599 271,802 271,914 270,425 273,090 -0.39%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,030 9,030 9,030 9,030 9,036 9,036 9,036 -0.04%
Div Payout % 172.59% 154.49% 110.10% 80.91% 57.30% 45.00% 40.84% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 271,465 270,584 275,599 271,802 271,914 270,425 273,090 -0.39%
NOSH 91,095 90,800 90,657 90,300 90,638 90,443 90,427 0.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.70% 8.10% 10.98% 12.07% 13.99% 16.76% 17.08% -
ROE 1.93% 2.16% 2.98% 4.11% 5.80% 7.43% 8.10% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 95.85 107.86 112.96 132.81 150.01 152.49 156.31 -27.80%
EPS 5.74 6.44 9.05 12.36 17.40 22.20 24.47 -61.93%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.98 2.98 3.04 3.01 3.00 2.99 3.02 -0.88%
Adjusted Per Share Value based on latest NOSH - 90,300
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.71 20.99 21.95 25.70 29.14 29.56 30.29 -27.44%
EPS 1.12 1.25 1.76 2.39 3.38 4.30 4.74 -61.74%
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.5818 0.5799 0.5907 0.5825 0.5828 0.5796 0.5853 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.40 1.34 1.50 1.43 1.47 1.23 1.40 -
P/RPS 1.46 1.24 1.33 1.08 0.98 0.81 0.90 38.02%
P/EPS 24.38 20.82 16.58 11.57 8.45 5.54 5.72 162.64%
EY 4.10 4.80 6.03 8.64 11.84 18.05 17.48 -61.93%
DY 7.14 7.46 6.67 6.99 6.80 8.13 7.14 0.00%
P/NAPS 0.47 0.45 0.49 0.48 0.49 0.41 0.46 1.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 21/02/08 20/11/07 21/08/07 25/05/07 15/02/07 21/11/06 -
Price 1.52 1.35 1.39 1.52 1.44 1.41 1.38 -
P/RPS 1.59 1.25 1.23 1.14 0.96 0.92 0.88 48.29%
P/EPS 26.47 20.97 15.36 12.30 8.28 6.35 5.64 180.05%
EY 3.78 4.77 6.51 8.13 12.08 15.75 17.73 -64.27%
DY 6.58 7.41 7.19 6.58 6.94 7.09 7.25 -6.25%
P/NAPS 0.51 0.45 0.46 0.50 0.48 0.47 0.46 7.11%

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