[OIB] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -9.25%
YoY- -31.49%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,410 119,925 135,967 137,921 141,348 139,936 136,954 -17.60%
PBT 14,026 18,204 24,636 27,793 30,339 32,258 34,094 -44.65%
Tax -2,777 -3,734 -5,609 -4,673 -6,194 -6,077 -6,572 -43.66%
NP 11,249 14,470 19,027 23,120 24,145 26,181 27,522 -44.89%
-
NP to SH 8,202 11,161 15,770 20,081 22,127 24,044 25,174 -52.61%
-
Tax Rate 19.80% 20.51% 22.77% 16.81% 20.42% 18.84% 19.28% -
Total Cost 91,161 105,455 116,940 114,801 117,203 113,755 109,432 -11.45%
-
Net Worth 275,599 271,802 271,914 270,425 273,090 267,467 262,267 3.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,030 9,030 9,036 9,036 9,036 9,036 9,044 -0.10%
Div Payout % 110.10% 80.91% 57.30% 45.00% 40.84% 37.58% 35.93% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 275,599 271,802 271,914 270,425 273,090 267,467 262,267 3.35%
NOSH 90,657 90,300 90,638 90,443 90,427 90,360 90,436 0.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.98% 12.07% 13.99% 16.76% 17.08% 18.71% 20.10% -
ROE 2.98% 4.11% 5.80% 7.43% 8.10% 8.99% 9.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.96 132.81 150.01 152.49 156.31 154.86 151.44 -17.73%
EPS 9.05 12.36 17.40 22.20 24.47 26.61 27.84 -52.69%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.04 3.01 3.00 2.99 3.02 2.96 2.90 3.19%
Adjusted Per Share Value based on latest NOSH - 90,443
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.95 25.70 29.14 29.56 30.29 29.99 29.35 -17.59%
EPS 1.76 2.39 3.38 4.30 4.74 5.15 5.40 -52.60%
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.5907 0.5825 0.5828 0.5796 0.5853 0.5733 0.5621 3.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.50 1.43 1.47 1.23 1.40 1.26 1.49 -
P/RPS 1.33 1.08 0.98 0.81 0.90 0.81 0.98 22.55%
P/EPS 16.58 11.57 8.45 5.54 5.72 4.74 5.35 112.41%
EY 6.03 8.64 11.84 18.05 17.48 21.12 18.68 -52.91%
DY 6.67 6.99 6.80 8.13 7.14 7.94 6.71 -0.39%
P/NAPS 0.49 0.48 0.49 0.41 0.46 0.43 0.51 -2.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 25/05/07 15/02/07 21/11/06 29/08/06 07/06/06 -
Price 1.39 1.52 1.44 1.41 1.38 1.40 1.33 -
P/RPS 1.23 1.14 0.96 0.92 0.88 0.90 0.88 24.98%
P/EPS 15.36 12.30 8.28 6.35 5.64 5.26 4.78 117.60%
EY 6.51 8.13 12.08 15.75 17.73 19.01 20.93 -54.06%
DY 7.19 6.58 6.94 7.09 7.25 7.14 7.52 -2.94%
P/NAPS 0.46 0.50 0.48 0.47 0.46 0.47 0.46 0.00%

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