[OIB] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 25.4%
YoY- -1339.39%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 96,950 105,814 105,013 88,131 94,742 89,047 91,706 3.78%
PBT 20,721 10,819 6,930 -1,981 -3,894 921 2,487 311.51%
Tax -6,742 -4,837 -2,626 -1,025 -1,006 -1,318 -2,639 86.98%
NP 13,979 5,982 4,304 -3,006 -4,900 -397 -152 -
-
NP to SH 8,581 821 -690 -5,255 -7,044 -1,881 -1,291 -
-
Tax Rate 32.54% 44.71% 37.89% - - 143.11% 106.11% -
Total Cost 82,971 99,832 100,709 91,137 99,642 89,444 91,858 -6.56%
-
Net Worth 181,754 181,454 181,252 269,005 262,588 278,905 271,207 -23.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,087 9,054 9,054 9,054 9,054 9,066 9,066 0.15%
Div Payout % 105.91% 1,102.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 181,754 181,454 181,252 269,005 262,588 278,905 271,207 -23.43%
NOSH 90,877 90,727 90,626 90,574 90,547 92,352 90,102 0.57%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.42% 5.65% 4.10% -3.41% -5.17% -0.45% -0.17% -
ROE 4.72% 0.45% -0.38% -1.95% -2.68% -0.67% -0.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 106.68 116.63 115.87 97.30 104.63 96.42 101.78 3.18%
EPS 9.44 0.90 -0.76 -5.80 -7.78 -2.04 -1.43 -
DPS 10.00 10.00 10.00 10.00 10.00 9.82 10.00 0.00%
NAPS 2.00 2.00 2.00 2.97 2.90 3.02 3.01 -23.87%
Adjusted Per Share Value based on latest NOSH - 90,574
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.78 22.68 22.51 18.89 20.31 19.09 19.66 3.76%
EPS 1.84 0.18 -0.15 -1.13 -1.51 -0.40 -0.28 -
DPS 1.95 1.94 1.94 1.94 1.94 1.94 1.94 0.34%
NAPS 0.3896 0.3889 0.3885 0.5766 0.5628 0.5978 0.5813 -23.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.25 1.21 1.27 1.24 1.25 1.25 1.20 -
P/RPS 1.17 1.04 1.10 1.27 1.19 1.30 1.18 -0.56%
P/EPS 13.24 133.71 -166.80 -21.37 -16.07 -61.37 -83.75 -
EY 7.55 0.75 -0.60 -4.68 -6.22 -1.63 -1.19 -
DY 8.00 8.26 7.87 8.06 8.00 7.85 8.33 -2.66%
P/NAPS 0.63 0.61 0.64 0.42 0.43 0.41 0.40 35.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 16/05/12 29/02/12 25/11/11 22/08/11 12/05/11 08/02/11 -
Price 1.25 1.21 1.25 1.31 1.24 1.28 1.25 -
P/RPS 1.17 1.04 1.08 1.35 1.19 1.33 1.23 -3.28%
P/EPS 13.24 133.71 -164.18 -22.58 -15.94 -62.85 -87.24 -
EY 7.55 0.75 -0.61 -4.43 -6.27 -1.59 -1.15 -
DY 8.00 8.26 8.00 7.63 8.06 7.67 8.00 0.00%
P/NAPS 0.63 0.61 0.63 0.44 0.43 0.42 0.42 31.06%

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