[OIB] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -20.84%
YoY- 41.22%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 73,268 59,248 85,692 107,816 91,432 95,024 165,084 -12.65%
PBT 16,580 16,420 8,768 10,704 9,040 15,112 31,824 -10.28%
Tax -8,232 -4,152 -4,076 -3,648 -2,604 -2,340 -6,168 4.92%
NP 8,348 12,268 4,692 7,056 6,436 12,772 25,656 -17.05%
-
NP to SH 6,312 10,724 3,568 6,852 4,852 11,024 22,860 -19.28%
-
Tax Rate 49.65% 25.29% 46.49% 34.08% 28.81% 15.48% 19.38% -
Total Cost 64,920 46,980 81,000 100,760 84,996 82,252 139,428 -11.95%
-
Net Worth 273,882 269,005 279,313 276,436 273,377 275,599 273,090 0.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 273,882 269,005 279,313 276,436 273,377 275,599 273,090 0.04%
NOSH 90,689 90,574 90,101 90,634 90,522 90,657 90,427 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.39% 20.71% 5.48% 6.54% 7.04% 13.44% 15.54% -
ROE 2.30% 3.99% 1.28% 2.48% 1.77% 4.00% 8.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.79 65.41 95.11 118.96 101.00 104.82 182.56 -12.69%
EPS 6.96 11.84 3.96 7.56 5.36 12.16 25.28 -19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.97 3.10 3.05 3.02 3.04 3.02 0.00%
Adjusted Per Share Value based on latest NOSH - 90,634
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.70 12.70 18.37 23.11 19.60 20.37 35.38 -12.65%
EPS 1.35 2.30 0.76 1.47 1.04 2.36 4.90 -19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5766 0.5986 0.5925 0.5859 0.5907 0.5853 0.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.24 1.33 1.23 1.48 1.50 1.40 -
P/RPS 1.58 1.90 1.40 1.03 1.47 1.43 0.77 12.71%
P/EPS 18.39 10.47 33.59 16.27 27.61 12.34 5.54 22.11%
EY 5.44 9.55 2.98 6.15 3.62 8.11 18.06 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.43 0.40 0.49 0.49 0.46 -1.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 12/11/10 17/11/09 19/11/08 20/11/07 21/11/06 -
Price 1.34 1.31 1.39 1.34 1.01 1.39 1.38 -
P/RPS 1.66 2.00 1.46 1.13 1.00 1.33 0.76 13.89%
P/EPS 19.25 11.06 35.10 17.72 18.84 11.43 5.46 23.34%
EY 5.19 9.04 2.85 5.64 5.31 8.75 18.32 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.45 0.44 0.33 0.46 0.46 -0.73%

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