[OIB] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -0.83%
YoY- -1.5%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 91,706 90,817 96,348 101,516 100,896 110,211 106,115 -9.24%
PBT 2,487 4,044 4,528 9,996 10,222 12,127 11,711 -64.30%
Tax -2,639 -2,738 -2,631 -3,315 -3,213 -2,707 -2,446 5.17%
NP -152 1,306 1,897 6,681 7,009 9,420 9,265 -
-
NP to SH -1,291 424 1,245 7,028 7,087 9,156 8,656 -
-
Tax Rate 106.11% 67.71% 58.11% 33.16% 31.43% 22.32% 20.89% -
Total Cost 91,858 89,511 94,451 94,835 93,887 100,791 96,850 -3.45%
-
Net Worth 271,207 279,313 280,150 283,313 269,495 276,436 274,759 -0.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,066 9,066 9,066 9,067 9,067 9,067 9,067 -0.00%
Div Payout % 0.00% 2,138.30% 728.22% 129.03% 127.95% 99.04% 104.76% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 271,207 279,313 280,150 283,313 269,495 276,436 274,759 -0.86%
NOSH 90,102 90,101 90,663 91,097 90,434 90,634 90,679 -0.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.17% 1.44% 1.97% 6.58% 6.95% 8.55% 8.73% -
ROE -0.48% 0.15% 0.44% 2.48% 2.63% 3.31% 3.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 101.78 100.79 106.27 111.44 111.57 121.60 117.02 -8.85%
EPS -1.43 0.47 1.37 7.71 7.84 10.10 9.55 -
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.01 3.10 3.09 3.11 2.98 3.05 3.03 -0.43%
Adjusted Per Share Value based on latest NOSH - 91,097
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.66 19.46 20.65 21.76 21.62 23.62 22.74 -9.22%
EPS -0.28 0.09 0.27 1.51 1.52 1.96 1.86 -
DPS 1.94 1.94 1.94 1.94 1.94 1.94 1.94 0.00%
NAPS 0.5813 0.5986 0.6004 0.6072 0.5776 0.5925 0.5889 -0.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.20 1.33 1.36 1.52 1.35 1.23 1.02 -
P/RPS 1.18 1.32 1.28 1.36 1.21 1.01 0.87 22.46%
P/EPS -83.75 282.63 99.04 19.70 17.23 12.18 10.69 -
EY -1.19 0.35 1.01 5.08 5.80 8.21 9.36 -
DY 8.33 7.52 7.35 6.58 7.41 8.13 9.80 -10.24%
P/NAPS 0.40 0.43 0.44 0.49 0.45 0.40 0.34 11.41%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 08/02/11 12/11/10 30/08/10 12/05/10 10/02/10 17/11/09 20/08/09 -
Price 1.25 1.39 1.26 1.40 1.40 1.34 1.09 -
P/RPS 1.23 1.38 1.19 1.26 1.25 1.10 0.93 20.42%
P/EPS -87.24 295.38 91.76 18.15 17.86 13.26 11.42 -
EY -1.15 0.34 1.09 5.51 5.60 7.54 8.76 -
DY 8.00 7.19 7.94 7.14 7.14 7.46 9.17 -8.67%
P/NAPS 0.42 0.45 0.41 0.45 0.47 0.44 0.36 10.79%

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