[OIB] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -26.51%
YoY- -62.93%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 96,442 87,313 97,936 102,410 119,925 135,967 137,921 -21.23%
PBT 9,797 8,024 10,201 14,026 18,204 24,636 27,793 -50.13%
Tax -1,816 -1,299 -2,267 -2,777 -3,734 -5,609 -4,673 -46.77%
NP 7,981 6,725 7,934 11,249 14,470 19,027 23,120 -50.82%
-
NP to SH 6,544 5,232 5,845 8,202 11,161 15,770 20,081 -52.67%
-
Tax Rate 18.54% 16.19% 22.22% 19.80% 20.51% 22.77% 16.81% -
Total Cost 88,461 80,588 90,002 91,161 105,455 116,940 114,801 -15.96%
-
Net Worth 272,100 271,465 270,584 275,599 271,802 271,914 270,425 0.41%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,070 9,030 9,030 9,030 9,030 9,036 9,036 0.25%
Div Payout % 138.60% 172.59% 154.49% 110.10% 80.91% 57.30% 45.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 272,100 271,465 270,584 275,599 271,802 271,914 270,425 0.41%
NOSH 90,700 91,095 90,800 90,657 90,300 90,638 90,443 0.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.28% 7.70% 8.10% 10.98% 12.07% 13.99% 16.76% -
ROE 2.40% 1.93% 2.16% 2.98% 4.11% 5.80% 7.43% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 106.33 95.85 107.86 112.96 132.81 150.01 152.49 -21.38%
EPS 7.21 5.74 6.44 9.05 12.36 17.40 22.20 -52.78%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.00 2.98 2.98 3.04 3.01 3.00 2.99 0.22%
Adjusted Per Share Value based on latest NOSH - 90,657
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.67 18.71 20.99 21.95 25.70 29.14 29.56 -21.23%
EPS 1.40 1.12 1.25 1.76 2.39 3.38 4.30 -52.70%
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.5832 0.5818 0.5799 0.5907 0.5825 0.5828 0.5796 0.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.29 1.40 1.34 1.50 1.43 1.47 1.23 -
P/RPS 1.21 1.46 1.24 1.33 1.08 0.98 0.81 30.70%
P/EPS 17.88 24.38 20.82 16.58 11.57 8.45 5.54 118.54%
EY 5.59 4.10 4.80 6.03 8.64 11.84 18.05 -54.25%
DY 7.75 7.14 7.46 6.67 6.99 6.80 8.13 -3.14%
P/NAPS 0.43 0.47 0.45 0.49 0.48 0.49 0.41 3.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 21/02/08 20/11/07 21/08/07 25/05/07 15/02/07 -
Price 1.49 1.52 1.35 1.39 1.52 1.44 1.41 -
P/RPS 1.40 1.59 1.25 1.23 1.14 0.96 0.92 32.33%
P/EPS 20.65 26.47 20.97 15.36 12.30 8.28 6.35 119.65%
EY 4.84 3.78 4.77 6.51 8.13 12.08 15.75 -54.49%
DY 6.71 6.58 7.41 7.19 6.58 6.94 7.09 -3.60%
P/NAPS 0.50 0.51 0.45 0.46 0.50 0.48 0.47 4.21%

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