[OIB] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -44.36%
YoY- 703.04%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 82,068 83,695 80,995 78,335 100,455 96,950 105,814 -15.57%
PBT 6,316 9,349 10,718 12,763 20,761 20,721 10,819 -30.12%
Tax -1,754 -3,396 -4,536 -5,844 -7,762 -6,742 -4,837 -49.11%
NP 4,562 5,953 6,182 6,919 12,999 13,979 5,982 -16.51%
-
NP to SH 2,419 3,812 3,504 4,161 7,478 8,581 821 105.38%
-
Tax Rate 27.77% 36.32% 42.32% 45.79% 37.39% 32.54% 44.71% -
Total Cost 77,506 77,742 74,813 71,416 87,456 82,971 99,832 -15.51%
-
Net Worth 272,874 267,036 265,387 269,187 273,882 181,754 181,454 31.22%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 9,052 9,052 9,087 9,087 9,087 9,087 9,054 -0.01%
Div Payout % 374.21% 237.46% 259.35% 218.40% 121.53% 105.91% 1,102.90% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 272,874 267,036 265,387 269,187 273,882 181,754 181,454 31.22%
NOSH 92,499 90,520 90,267 91,249 90,689 90,877 90,727 1.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.56% 7.11% 7.63% 8.83% 12.94% 14.42% 5.65% -
ROE 0.89% 1.43% 1.32% 1.55% 2.73% 4.72% 0.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.72 92.46 89.73 85.85 110.77 106.68 116.63 -16.65%
EPS 2.62 4.21 3.88 4.56 8.25 9.44 0.90 103.74%
DPS 9.79 10.00 10.00 10.00 10.00 10.00 10.00 -1.40%
NAPS 2.95 2.95 2.94 2.95 3.02 2.00 2.00 29.54%
Adjusted Per Share Value based on latest NOSH - 91,249
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.59 17.94 17.36 16.79 21.53 20.78 22.68 -15.57%
EPS 0.52 0.82 0.75 0.89 1.60 1.84 0.18 102.70%
DPS 1.94 1.94 1.95 1.95 1.95 1.95 1.94 0.00%
NAPS 0.5848 0.5723 0.5688 0.5769 0.587 0.3896 0.3889 31.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.43 1.44 1.24 1.27 1.28 1.25 1.21 -
P/RPS 1.61 1.56 1.38 1.48 1.16 1.17 1.04 33.78%
P/EPS 54.68 34.19 31.94 27.85 15.52 13.24 133.71 -44.87%
EY 1.83 2.92 3.13 3.59 6.44 7.55 0.75 81.14%
DY 6.84 6.94 8.06 7.87 7.81 8.00 8.26 -11.80%
P/NAPS 0.48 0.49 0.42 0.43 0.42 0.63 0.61 -14.75%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 27/08/13 21/05/13 25/02/13 26/11/12 27/08/12 16/05/12 -
Price 2.49 1.38 1.45 1.25 1.34 1.25 1.21 -
P/RPS 2.81 1.49 1.62 1.46 1.21 1.17 1.04 93.87%
P/EPS 95.21 32.77 37.35 27.41 16.25 13.24 133.71 -20.24%
EY 1.05 3.05 2.68 3.65 6.15 7.55 0.75 25.12%
DY 3.93 7.25 6.90 8.00 7.46 8.00 8.26 -39.02%
P/NAPS 0.84 0.47 0.49 0.42 0.44 0.63 0.61 23.75%

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