[OIB] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 218.99%
YoY- 143.65%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 78,335 100,455 96,950 105,814 105,013 88,131 94,742 -11.85%
PBT 12,763 20,761 20,721 10,819 6,930 -1,981 -3,894 -
Tax -5,844 -7,762 -6,742 -4,837 -2,626 -1,025 -1,006 221.43%
NP 6,919 12,999 13,979 5,982 4,304 -3,006 -4,900 -
-
NP to SH 4,161 7,478 8,581 821 -690 -5,255 -7,044 -
-
Tax Rate 45.79% 37.39% 32.54% 44.71% 37.89% - - -
Total Cost 71,416 87,456 82,971 99,832 100,709 91,137 99,642 -19.83%
-
Net Worth 269,187 273,882 181,754 181,454 181,252 269,005 262,588 1.66%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 9,087 9,087 9,087 9,054 9,054 9,054 9,054 0.24%
Div Payout % 218.40% 121.53% 105.91% 1,102.90% 0.00% 0.00% 0.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 269,187 273,882 181,754 181,454 181,252 269,005 262,588 1.66%
NOSH 91,249 90,689 90,877 90,727 90,626 90,574 90,547 0.51%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.83% 12.94% 14.42% 5.65% 4.10% -3.41% -5.17% -
ROE 1.55% 2.73% 4.72% 0.45% -0.38% -1.95% -2.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.85 110.77 106.68 116.63 115.87 97.30 104.63 -12.30%
EPS 4.56 8.25 9.44 0.90 -0.76 -5.80 -7.78 -
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.95 3.02 2.00 2.00 2.00 2.97 2.90 1.14%
Adjusted Per Share Value based on latest NOSH - 90,727
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.79 21.53 20.78 22.68 22.51 18.89 20.31 -11.86%
EPS 0.89 1.60 1.84 0.18 -0.15 -1.13 -1.51 -
DPS 1.95 1.95 1.95 1.94 1.94 1.94 1.94 0.34%
NAPS 0.5769 0.587 0.3896 0.3889 0.3885 0.5766 0.5628 1.65%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.27 1.28 1.25 1.21 1.27 1.24 1.25 -
P/RPS 1.48 1.16 1.17 1.04 1.10 1.27 1.19 15.57%
P/EPS 27.85 15.52 13.24 133.71 -166.80 -21.37 -16.07 -
EY 3.59 6.44 7.55 0.75 -0.60 -4.68 -6.22 -
DY 7.87 7.81 8.00 8.26 7.87 8.06 8.00 -1.08%
P/NAPS 0.43 0.42 0.63 0.61 0.64 0.42 0.43 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 16/05/12 29/02/12 25/11/11 22/08/11 -
Price 1.25 1.34 1.25 1.21 1.25 1.31 1.24 -
P/RPS 1.46 1.21 1.17 1.04 1.08 1.35 1.19 14.53%
P/EPS 27.41 16.25 13.24 133.71 -164.18 -22.58 -15.94 -
EY 3.65 6.15 7.55 0.75 -0.61 -4.43 -6.27 -
DY 8.00 7.46 8.00 8.26 8.00 7.63 8.06 -0.49%
P/NAPS 0.42 0.44 0.63 0.61 0.63 0.44 0.43 -1.54%

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