[OIB] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 21.32%
YoY- 32.27%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 101,516 100,896 110,211 106,115 104,475 100,506 95,544 4.12%
PBT 9,996 10,222 12,127 11,711 10,695 9,960 8,279 13.40%
Tax -3,315 -3,213 -2,707 -2,446 -2,066 -1,631 -1,882 45.90%
NP 6,681 7,009 9,420 9,265 8,629 8,329 6,397 2.94%
-
NP to SH 7,028 7,087 9,156 8,656 7,135 6,994 5,001 25.48%
-
Tax Rate 33.16% 31.43% 22.32% 20.89% 19.32% 16.38% 22.73% -
Total Cost 94,835 93,887 100,791 96,850 95,846 92,177 89,147 4.21%
-
Net Worth 283,313 269,495 276,436 274,759 270,779 270,155 273,377 2.41%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,067 9,067 9,067 9,067 9,070 9,070 9,070 -0.02%
Div Payout % 129.03% 127.95% 99.04% 104.76% 127.12% 129.68% 181.36% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 283,313 269,495 276,436 274,759 270,779 270,155 273,377 2.41%
NOSH 91,097 90,434 90,634 90,679 90,561 90,656 90,522 0.42%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.58% 6.95% 8.55% 8.73% 8.26% 8.29% 6.70% -
ROE 2.48% 2.63% 3.31% 3.15% 2.63% 2.59% 1.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 111.44 111.57 121.60 117.02 115.36 110.86 105.55 3.68%
EPS 7.71 7.84 10.10 9.55 7.88 7.71 5.52 24.97%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.11 2.98 3.05 3.03 2.99 2.98 3.02 1.97%
Adjusted Per Share Value based on latest NOSH - 90,679
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.76 21.62 23.62 22.74 22.39 21.54 20.48 4.12%
EPS 1.51 1.52 1.96 1.86 1.53 1.50 1.07 25.84%
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.6072 0.5776 0.5925 0.5889 0.5804 0.579 0.5859 2.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.52 1.35 1.23 1.02 0.95 0.87 1.48 -
P/RPS 1.36 1.21 1.01 0.87 0.82 0.78 1.40 -1.91%
P/EPS 19.70 17.23 12.18 10.69 12.06 11.28 26.79 -18.54%
EY 5.08 5.80 8.21 9.36 8.29 8.87 3.73 22.89%
DY 6.58 7.41 8.13 9.80 10.53 11.49 6.76 -1.78%
P/NAPS 0.49 0.45 0.40 0.34 0.32 0.29 0.49 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 10/02/10 17/11/09 20/08/09 14/05/09 23/02/09 19/11/08 -
Price 1.40 1.40 1.34 1.09 1.10 1.22 1.01 -
P/RPS 1.26 1.25 1.10 0.93 0.95 1.10 0.96 19.89%
P/EPS 18.15 17.86 13.26 11.42 13.96 15.81 18.28 -0.47%
EY 5.51 5.60 7.54 8.76 7.16 6.32 5.47 0.48%
DY 7.14 7.14 7.46 9.17 9.09 8.20 9.90 -19.59%
P/NAPS 0.45 0.47 0.44 0.36 0.37 0.41 0.33 22.99%

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