[OIB] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 945.19%
YoY- 221.82%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 80,995 78,335 100,455 96,950 105,814 105,013 88,131 -5.46%
PBT 10,718 12,763 20,761 20,721 10,819 6,930 -1,981 -
Tax -4,536 -5,844 -7,762 -6,742 -4,837 -2,626 -1,025 169.30%
NP 6,182 6,919 12,999 13,979 5,982 4,304 -3,006 -
-
NP to SH 3,504 4,161 7,478 8,581 821 -690 -5,255 -
-
Tax Rate 42.32% 45.79% 37.39% 32.54% 44.71% 37.89% - -
Total Cost 74,813 71,416 87,456 82,971 99,832 100,709 91,137 -12.31%
-
Net Worth 265,387 269,187 273,882 181,754 181,454 181,252 269,005 -0.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 9,087 9,087 9,087 9,087 9,054 9,054 9,054 0.24%
Div Payout % 259.35% 218.40% 121.53% 105.91% 1,102.90% 0.00% 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 265,387 269,187 273,882 181,754 181,454 181,252 269,005 -0.89%
NOSH 90,267 91,249 90,689 90,877 90,727 90,626 90,574 -0.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.63% 8.83% 12.94% 14.42% 5.65% 4.10% -3.41% -
ROE 1.32% 1.55% 2.73% 4.72% 0.45% -0.38% -1.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 89.73 85.85 110.77 106.68 116.63 115.87 97.30 -5.25%
EPS 3.88 4.56 8.25 9.44 0.90 -0.76 -5.80 -
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.94 2.95 3.02 2.00 2.00 2.00 2.97 -0.67%
Adjusted Per Share Value based on latest NOSH - 90,877
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.36 16.79 21.53 20.78 22.68 22.51 18.89 -5.47%
EPS 0.75 0.89 1.60 1.84 0.18 -0.15 -1.13 -
DPS 1.95 1.95 1.95 1.95 1.94 1.94 1.94 0.34%
NAPS 0.5688 0.5769 0.587 0.3896 0.3889 0.3885 0.5766 -0.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.24 1.27 1.28 1.25 1.21 1.27 1.24 -
P/RPS 1.38 1.48 1.16 1.17 1.04 1.10 1.27 5.68%
P/EPS 31.94 27.85 15.52 13.24 133.71 -166.80 -21.37 -
EY 3.13 3.59 6.44 7.55 0.75 -0.60 -4.68 -
DY 8.06 7.87 7.81 8.00 8.26 7.87 8.06 0.00%
P/NAPS 0.42 0.43 0.42 0.63 0.61 0.64 0.42 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 26/11/12 27/08/12 16/05/12 29/02/12 25/11/11 -
Price 1.45 1.25 1.34 1.25 1.21 1.25 1.31 -
P/RPS 1.62 1.46 1.21 1.17 1.04 1.08 1.35 12.91%
P/EPS 37.35 27.41 16.25 13.24 133.71 -164.18 -22.58 -
EY 2.68 3.65 6.15 7.55 0.75 -0.61 -4.43 -
DY 6.90 8.00 7.46 8.00 8.26 8.00 7.63 -6.47%
P/NAPS 0.49 0.42 0.44 0.63 0.61 0.63 0.44 7.43%

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