[OIB] YoY Cumulative 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- 48.57%
YoY- -38.14%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,992 51,607 41,336 45,978 51,197 47,133 69,122 -11.58%
PBT 5,139 13,097 2,273 4,314 5,803 5,640 13,643 -15.00%
Tax -2,414 -3,312 -1,692 -1,684 -917 -1,103 -2,569 -1.03%
NP 2,725 9,785 581 2,630 4,886 4,537 11,074 -20.82%
-
NP to SH 1,943 7,022 9 2,545 4,114 3,663 8,980 -22.50%
-
Tax Rate 46.97% 25.29% 74.44% 39.04% 15.80% 19.56% 18.83% -
Total Cost 30,267 41,822 40,755 43,348 46,311 42,596 58,048 -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 0.73% 3.88% 0.00% 0.94% 1.52% 1.36% 3.32% -
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 36.51 57.03 45.93 50.77 56.50 52.11 76.43 -11.57%
EPS 2.15 7.76 0.01 2.81 4.54 4.05 9.93 -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 7.07 11.06 8.86 9.85 10.97 10.10 14.81 -11.58%
EPS 0.42 1.51 0.00 0.55 0.88 0.79 1.92 -22.35%
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 3.48 2.23 2.61 2.66 1.54 2.57 1.61 13.69%
P/EPS 59.07 16.37 12,000.00 48.04 19.16 33.09 12.39 29.70%
EY 1.69 6.11 0.01 2.08 5.22 3.02 8.07 -22.92%
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 3.42 2.19 2.72 2.76 2.16 2.59 1.84 10.87%
P/EPS 58.14 16.11 12,500.00 49.82 26.87 33.33 14.20 26.45%
EY 1.72 6.21 0.01 2.01 3.72 3.00 7.04 -20.91%
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