[OIB] QoQ TTM Result on 31-Mar-2007 [#3]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

25-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- -21.47%

YoY- -37.36%

Quarter Report

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	97,936	102,410	119,925	135,967	137,921	141,348	139,936	-21.12%
YoY %	-4.37%	-14.60%	-11.80%	-1.42%	-2.42%	1.01%	-	-
Horiz. %	69.99%	73.18%	85.70%	97.16%	98.56%	101.01%	100.00%	-
PBT	10,201	14,026	18,204	24,636	27,793	30,339	32,258	-53.48%
YoY %	-27.27%	-22.95%	-26.11%	-11.36%	-8.39%	-5.95%	-	-
Horiz. %	31.62%	43.48%	56.43%	76.37%	86.16%	94.05%	100.00%	-
Tax	-2,267	-2,777	-3,734	-5,609	-4,673	-6,194	-6,077	-48.08%
YoY %	18.37%	25.63%	33.43%	-20.03%	24.56%	-1.93%	-	-
Horiz. %	37.30%	45.70%	61.44%	92.30%	76.90%	101.93%	100.00%	-
NP	7,934	11,249	14,470	19,027	23,120	24,145	26,181	-54.78%
YoY %	-29.47%	-22.26%	-23.95%	-17.70%	-4.25%	-7.78%	-	-
Horiz. %	30.30%	42.97%	55.27%	72.67%	88.31%	92.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,845	8,202	11,161	15,770	20,081	22,127	24,044	-60.94%
YoY %	-28.74%	-26.51%	-29.23%	-21.47%	-9.25%	-7.97%	-	-
Horiz. %	24.31%	34.11%	46.42%	65.59%	83.52%	92.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.22%	19.80%	20.51%	22.77%	16.81%	20.42%	18.84%	-
YoY %	12.22%	-3.46%	-9.93%	35.46%	-17.68%	8.39%	-	-
Horiz. %	117.94%	105.10%	108.86%	120.86%	89.23%	108.39%	100.00%	-
Total Cost	90,002	91,161	105,455	116,940	114,801	117,203	113,755	-14.41%
YoY %	-1.27%	-13.55%	-9.82%	1.86%	-2.05%	3.03%	-	-
Horiz. %	79.12%	80.14%	92.70%	102.80%	100.92%	103.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,584	275,599	271,802	271,914	270,425	273,090	267,467	0.77%
YoY %	-1.82%	1.40%	-0.04%	0.55%	-0.98%	2.10%	-	-
Horiz. %	101.17%	103.04%	101.62%	101.66%	101.11%	102.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	9,030	9,030	9,030	9,036	9,036	9,036	9,036	-0.04%
YoY %	0.00%	0.00%	-0.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.93%	99.93%	99.93%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	154.49%	110.10%	80.91%	57.30%	45.00%	40.84%	37.58%	-
YoY %	40.32%	36.08%	41.20%	27.33%	10.19%	8.67%	-	-
Horiz. %	411.10%	292.97%	215.30%	152.47%	119.74%	108.67%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	270,584	275,599	271,802	271,914	270,425	273,090	267,467	0.77%
YoY %	-1.82%	1.40%	-0.04%	0.55%	-0.98%	2.10%	-	-
Horiz. %	101.17%	103.04%	101.62%	101.66%	101.11%	102.10%	100.00%	-
NOSH	90,800	90,657	90,300	90,638	90,443	90,427	90,360	0.32%
YoY %	0.16%	0.40%	-0.37%	0.22%	0.02%	0.07%	-	-
Horiz. %	100.49%	100.33%	99.93%	100.31%	100.09%	100.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	8.10%	10.98%	12.07%	13.99%	16.76%	17.08%	18.71%	-
YoY %	-26.23%	-9.03%	-13.72%	-16.53%	-1.87%	-8.71%	-	-
Horiz. %	43.29%	58.69%	64.51%	74.77%	89.58%	91.29%	100.00%	-
ROE	2.16%	2.98%	4.11%	5.80%	7.43%	8.10%	8.99%	-
YoY %	-27.52%	-27.49%	-29.14%	-21.94%	-8.27%	-9.90%	-	-
Horiz. %	24.03%	33.15%	45.72%	64.52%	82.65%	90.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	107.86	112.96	132.81	150.01	152.49	156.31	154.86	-21.37%
YoY %	-4.51%	-14.95%	-11.47%	-1.63%	-2.44%	0.94%	-	-
Horiz. %	69.65%	72.94%	85.76%	96.87%	98.47%	100.94%	100.00%	-
EPS	6.44	9.05	12.36	17.40	22.20	24.47	26.61	-61.06%
YoY %	-28.84%	-26.78%	-28.97%	-21.62%	-9.28%	-8.04%	-	-
Horiz. %	24.20%	34.01%	46.45%	65.39%	83.43%	91.96%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.98	3.04	3.01	3.00	2.99	3.02	2.96	0.44%
YoY %	-1.97%	1.00%	0.33%	0.33%	-0.99%	2.03%	-	-
Horiz. %	100.68%	102.70%	101.69%	101.35%	101.01%	102.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 90,638
RPS	20.99	21.95	25.70	29.14	29.56	30.29	29.99	-21.11%
YoY %	-4.37%	-14.59%	-11.81%	-1.42%	-2.41%	1.00%	-	-
Horiz. %	69.99%	73.19%	85.70%	97.17%	98.57%	101.00%	100.00%	-
EPS	1.25	1.76	2.39	3.38	4.30	4.74	5.15	-60.98%
YoY %	-28.98%	-26.36%	-29.29%	-21.40%	-9.28%	-7.96%	-	-
Horiz. %	24.27%	34.17%	46.41%	65.63%	83.50%	92.04%	100.00%	-
DPS	1.94	1.94	1.94	1.94	1.94	1.94	1.94	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.5799	0.5907	0.5825	0.5828	0.5796	0.5853	0.5733	0.76%
YoY %	-1.83%	1.41%	-0.05%	0.55%	-0.97%	2.09%	-	-
Horiz. %	101.15%	103.04%	101.60%	101.66%	101.10%	102.09%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.34	1.50	1.43	1.47	1.23	1.40	1.26	-
P/RPS	1.24	1.33	1.08	0.98	0.81	0.90	0.81	32.72%
YoY %	-6.77%	23.15%	10.20%	20.99%	-10.00%	11.11%	-	-
Horiz. %	153.09%	164.20%	133.33%	120.99%	100.00%	111.11%	100.00%	-
P/EPS	20.82	16.58	11.57	8.45	5.54	5.72	4.74	167.48%
YoY %	25.57%	43.30%	36.92%	52.53%	-3.15%	20.68%	-	-
Horiz. %	439.24%	349.79%	244.09%	178.27%	116.88%	120.68%	100.00%	-
EY	4.80	6.03	8.64	11.84	18.05	17.48	21.12	-62.65%
YoY %	-20.40%	-30.21%	-27.03%	-34.40%	3.26%	-17.23%	-	-
Horiz. %	22.73%	28.55%	40.91%	56.06%	85.46%	82.77%	100.00%	-
DY	7.46	6.67	6.99	6.80	8.13	7.14	7.94	-4.06%
YoY %	11.84%	-4.58%	2.79%	-16.36%	13.87%	-10.08%	-	-
Horiz. %	93.95%	84.01%	88.04%	85.64%	102.39%	89.92%	100.00%	-
P/NAPS	0.45	0.49	0.48	0.49	0.41	0.46	0.43	3.06%
YoY %	-8.16%	2.08%	-2.04%	19.51%	-10.87%	6.98%	-	-
Horiz. %	104.65%	113.95%	111.63%	113.95%	95.35%	106.98%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	21/02/08	20/11/07	21/08/07	25/05/07	15/02/07	21/11/06	29/08/06	-
Price	1.35	1.39	1.52	1.44	1.41	1.38	1.40	-
P/RPS	1.25	1.23	1.14	0.96	0.92	0.88	0.90	24.40%
YoY %	1.63%	7.89%	18.75%	4.35%	4.55%	-2.22%	-	-
Horiz. %	138.89%	136.67%	126.67%	106.67%	102.22%	97.78%	100.00%	-
P/EPS	20.97	15.36	12.30	8.28	6.35	5.64	5.26	150.79%
YoY %	36.52%	24.88%	48.55%	30.39%	12.59%	7.22%	-	-
Horiz. %	398.67%	292.02%	233.84%	157.41%	120.72%	107.22%	100.00%	-
EY	4.77	6.51	8.13	12.08	15.75	17.73	19.01	-60.11%
YoY %	-26.73%	-19.93%	-32.70%	-23.30%	-11.17%	-6.73%	-	-
Horiz. %	25.09%	34.25%	42.77%	63.55%	82.85%	93.27%	100.00%	-
DY	7.41	7.19	6.58	6.94	7.09	7.25	7.14	2.49%
YoY %	3.06%	9.27%	-5.19%	-2.12%	-2.21%	1.54%	-	-
Horiz. %	103.78%	100.70%	92.16%	97.20%	99.30%	101.54%	100.00%	-
P/NAPS	0.45	0.46	0.50	0.48	0.47	0.46	0.47	-2.84%
YoY %	-2.17%	-8.00%	4.17%	2.13%	2.17%	-2.13%	-	-
Horiz. %	95.74%	97.87%	106.38%	102.13%	100.00%	97.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos