[OIB] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -38.43%
YoY- -72.33%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 239,216 174,944 108,510 65,984 103,214 82,672 91,956 17.26%
PBT 63,816 26,494 14,962 10,278 26,194 4,546 8,628 39.56%
Tax -15,224 -7,334 -4,264 -4,828 -6,624 -3,384 -3,368 28.57%
NP 48,592 19,160 10,698 5,450 19,570 1,162 5,260 44.82%
-
NP to SH 37,692 15,840 8,330 3,886 14,044 18 5,090 39.59%
-
Tax Rate 23.86% 27.68% 28.50% 46.97% 25.29% 74.44% 39.04% -
Total Cost 190,624 155,784 97,812 60,534 83,644 81,510 86,696 14.02%
-
Net Worth 292,612 272,447 264,386 266,597 180,979 270,900 269,896 1.35%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 292,612 272,447 264,386 266,597 180,979 270,900 269,896 1.35%
NOSH 144,857 90,514 90,543 90,372 90,489 90,000 90,569 8.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 20.31% 10.95% 9.86% 8.26% 18.96% 1.41% 5.72% -
ROE 12.88% 5.81% 3.15% 1.46% 7.76% 0.01% 1.89% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 165.14 193.28 119.84 73.01 114.06 91.86 101.53 8.44%
EPS 26.02 17.50 9.20 4.30 15.52 0.02 5.62 29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 3.01 2.92 2.95 2.00 3.01 2.98 -6.27%
Adjusted Per Share Value based on latest NOSH - 91,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.27 37.50 23.26 14.14 22.12 17.72 19.71 17.26%
EPS 8.08 3.39 1.79 0.83 3.01 0.00 1.09 39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6272 0.5839 0.5667 0.5714 0.3879 0.5806 0.5785 1.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.65 2.44 2.52 1.27 1.27 1.20 1.35 -
P/RPS 1.60 1.26 2.10 1.74 1.11 1.31 1.33 3.12%
P/EPS 10.18 13.94 27.39 29.53 8.18 6,000.00 24.02 -13.32%
EY 9.82 7.17 3.65 3.39 12.22 0.02 4.16 15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.81 0.86 0.43 0.64 0.40 0.45 19.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 11/02/15 21/02/14 25/02/13 29/02/12 08/02/11 10/02/10 -
Price 2.45 2.28 2.59 1.25 1.25 1.25 1.40 -
P/RPS 1.48 1.18 2.16 1.71 1.10 1.36 1.38 1.17%
P/EPS 9.42 13.03 28.15 29.07 8.05 6,250.00 24.91 -14.95%
EY 10.62 7.68 3.55 3.44 12.42 0.02 4.01 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.76 0.89 0.42 0.63 0.42 0.47 17.06%

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