[OIB] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -25.72%
YoY- -38.14%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,984 103,214 82,672 91,956 102,394 94,266 138,244 -11.58%
PBT 10,278 26,194 4,546 8,628 11,606 11,280 27,286 -15.00%
Tax -4,828 -6,624 -3,384 -3,368 -1,834 -2,206 -5,138 -1.03%
NP 5,450 19,570 1,162 5,260 9,772 9,074 22,148 -20.82%
-
NP to SH 3,886 14,044 18 5,090 8,228 7,326 17,960 -22.50%
-
Tax Rate 46.97% 25.29% 74.44% 39.04% 15.80% 19.56% 18.83% -
Total Cost 60,534 83,644 81,510 86,696 92,622 85,192 116,096 -10.27%
-
Net Worth 266,597 180,979 270,900 269,896 270,037 269,524 270,394 -0.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 266,597 180,979 270,900 269,896 270,037 269,524 270,394 -0.23%
NOSH 90,372 90,489 90,000 90,569 90,616 90,444 90,433 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.26% 18.96% 1.41% 5.72% 9.54% 9.63% 16.02% -
ROE 1.46% 7.76% 0.01% 1.89% 3.05% 2.72% 6.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.01 114.06 91.86 101.53 113.00 104.23 152.87 -11.57%
EPS 4.30 15.52 0.02 5.62 9.08 8.10 19.86 -22.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.00 3.01 2.98 2.98 2.98 2.99 -0.22%
Adjusted Per Share Value based on latest NOSH - 90,434
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.14 22.12 17.72 19.71 21.95 20.20 29.63 -11.58%
EPS 0.83 3.01 0.00 1.09 1.76 1.57 3.85 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5714 0.3879 0.5806 0.5785 0.5788 0.5777 0.5795 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.27 1.27 1.20 1.35 0.87 1.34 1.23 -
P/RPS 1.74 1.11 1.31 1.33 0.77 1.29 0.80 13.81%
P/EPS 29.53 8.18 6,000.00 24.02 9.58 16.54 6.19 29.71%
EY 3.39 12.22 0.02 4.16 10.44 6.04 16.15 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.40 0.45 0.29 0.45 0.41 0.79%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 08/02/11 10/02/10 23/02/09 21/02/08 15/02/07 -
Price 1.25 1.25 1.25 1.40 1.22 1.35 1.41 -
P/RPS 1.71 1.10 1.36 1.38 1.08 1.30 0.92 10.87%
P/EPS 29.07 8.05 6,250.00 24.91 13.44 16.67 7.10 26.45%
EY 3.44 12.42 0.02 4.01 7.44 6.00 14.09 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.42 0.47 0.41 0.45 0.47 -1.85%

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