[OIB] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 39.85%
YoY- 19.66%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 110,211 106,115 104,475 100,506 95,544 96,442 87,313 16.78%
PBT 12,127 11,711 10,695 9,960 8,279 9,797 8,024 31.66%
Tax -2,707 -2,446 -2,066 -1,631 -1,882 -1,816 -1,299 63.07%
NP 9,420 9,265 8,629 8,329 6,397 7,981 6,725 25.16%
-
NP to SH 9,156 8,656 7,135 6,994 5,001 6,544 5,232 45.17%
-
Tax Rate 22.32% 20.89% 19.32% 16.38% 22.73% 18.54% 16.19% -
Total Cost 100,791 96,850 95,846 92,177 89,147 88,461 80,588 16.06%
-
Net Worth 276,436 274,759 270,779 270,155 273,377 272,100 271,465 1.21%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,067 9,067 9,070 9,070 9,070 9,070 9,030 0.27%
Div Payout % 99.04% 104.76% 127.12% 129.68% 181.36% 138.60% 172.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 276,436 274,759 270,779 270,155 273,377 272,100 271,465 1.21%
NOSH 90,634 90,679 90,561 90,656 90,522 90,700 91,095 -0.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.55% 8.73% 8.26% 8.29% 6.70% 8.28% 7.70% -
ROE 3.31% 3.15% 2.63% 2.59% 1.83% 2.40% 1.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 121.60 117.02 115.36 110.86 105.55 106.33 95.85 17.17%
EPS 10.10 9.55 7.88 7.71 5.52 7.21 5.74 45.69%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.05 3.03 2.99 2.98 3.02 3.00 2.98 1.55%
Adjusted Per Share Value based on latest NOSH - 90,656
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.62 22.74 22.39 21.54 20.48 20.67 18.71 16.79%
EPS 1.96 1.86 1.53 1.50 1.07 1.40 1.12 45.17%
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.5925 0.5889 0.5804 0.579 0.5859 0.5832 0.5818 1.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.23 1.02 0.95 0.87 1.48 1.29 1.40 -
P/RPS 1.01 0.87 0.82 0.78 1.40 1.21 1.46 -21.76%
P/EPS 12.18 10.69 12.06 11.28 26.79 17.88 24.38 -37.01%
EY 8.21 9.36 8.29 8.87 3.73 5.59 4.10 58.80%
DY 8.13 9.80 10.53 11.49 6.76 7.75 7.14 9.03%
P/NAPS 0.40 0.34 0.32 0.29 0.49 0.43 0.47 -10.18%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 14/05/09 23/02/09 19/11/08 26/08/08 22/05/08 -
Price 1.34 1.09 1.10 1.22 1.01 1.49 1.52 -
P/RPS 1.10 0.93 0.95 1.10 0.96 1.40 1.59 -21.76%
P/EPS 13.26 11.42 13.96 15.81 18.28 20.65 26.47 -36.89%
EY 7.54 8.76 7.16 6.32 5.47 4.84 3.78 58.39%
DY 7.46 9.17 9.09 8.20 9.90 6.71 6.58 8.71%
P/NAPS 0.44 0.36 0.37 0.41 0.33 0.50 0.51 -9.36%

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