[OIB] YoY Annualized Quarter 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- -13.74%
YoY- -33.07%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 76,293 97,566 82,804 92,537 98,670 87,960 131,442 -8.65%
PBT 9,242 22,580 2,962 7,773 10,058 8,861 22,434 -13.72%
Tax -3,473 -6,406 -1,306 -3,058 -1,898 -1,566 -4,812 -5.28%
NP 5,769 16,173 1,656 4,714 8,160 7,294 17,622 -16.96%
-
NP to SH 3,938 11,594 221 4,390 6,560 5,770 13,677 -18.72%
-
Tax Rate 37.58% 28.37% 44.09% 39.34% 18.87% 17.67% 21.45% -
Total Cost 70,524 81,393 81,148 87,822 90,510 80,665 113,820 -7.66%
-
Net Worth 266,403 181,062 278,510 281,352 270,917 269,820 271,375 -0.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 266,403 181,062 278,510 281,352 270,917 269,820 271,375 -0.30%
NOSH 90,613 90,531 92,222 90,467 90,607 90,543 90,458 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.56% 16.58% 2.00% 5.09% 8.27% 8.29% 13.41% -
ROE 1.48% 6.40% 0.08% 1.56% 2.42% 2.14% 5.04% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 84.20 107.77 89.79 102.29 108.90 97.15 145.31 -8.68%
EPS 4.35 10.35 0.24 4.85 7.24 6.37 15.12 -18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.00 3.02 3.11 2.99 2.98 3.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 91,097
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.35 20.91 17.75 19.83 21.15 18.85 28.17 -8.66%
EPS 0.84 2.49 0.05 0.94 1.41 1.24 2.93 -18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.571 0.3881 0.5969 0.603 0.5807 0.5783 0.5816 -0.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.24 1.21 1.25 1.52 0.95 1.40 1.47 -
P/RPS 1.47 1.12 1.39 1.49 0.87 1.44 1.01 6.44%
P/EPS 28.53 9.45 520.83 31.32 13.12 21.97 9.72 19.63%
EY 3.51 10.58 0.19 3.19 7.62 4.55 10.29 -16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.61 0.41 0.49 0.32 0.47 0.49 -2.53%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 16/05/12 12/05/11 12/05/10 14/05/09 22/05/08 25/05/07 -
Price 1.45 1.21 1.28 1.40 1.10 1.52 1.44 -
P/RPS 1.72 1.12 1.43 1.37 1.01 1.56 0.99 9.63%
P/EPS 33.36 9.45 533.33 28.85 15.19 23.85 9.52 23.22%
EY 3.00 10.58 0.19 3.47 6.58 4.19 10.50 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.42 0.45 0.37 0.51 0.48 0.34%

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