[OIB] YoY Quarter Result on 30-Jun-2006 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- -1.38%

YoY- -17.01%

Quarter Report

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	32,112	30,472	21,343	37,385	34,403	25,226	25,938	3.61%
YoY %	5.38%	42.77%	-42.91%	8.67%	36.38%	-2.75%	-	-
Horiz. %	123.80%	117.48%	82.28%	144.13%	132.64%	97.25%	100.00%	-
PBT	4,167	3,151	1,378	7,810	9,646	3,039	7,241	-8.79%
YoY %	32.24%	128.66%	-82.36%	-19.03%	217.41%	-58.03%	-	-
Horiz. %	57.55%	43.52%	19.03%	107.86%	133.21%	41.97%	100.00%	-
Tax	-1,022	-642	-125	-2,000	-2,495	-606	-1,305	-3.98%
YoY %	-59.19%	-413.60%	93.75%	19.84%	-311.72%	53.56%	-	-
Horiz. %	78.31%	49.20%	9.58%	153.26%	191.19%	46.44%	100.00%	-
NP	3,145	2,509	1,253	5,810	7,151	2,433	5,936	-10.03%
YoY %	25.35%	100.24%	-78.43%	-18.75%	193.92%	-59.01%	-	-
Horiz. %	52.98%	42.27%	21.11%	97.88%	120.47%	40.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,736	2,215	903	5,512	6,642	2,433	5,936	-7.42%
YoY %	68.67%	145.29%	-83.62%	-17.01%	173.00%	-59.01%	-	-
Horiz. %	62.94%	37.31%	15.21%	92.86%	111.89%	40.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.53%	20.37%	9.07%	25.61%	25.87%	19.94%	18.02%	-
YoY %	20.42%	124.59%	-64.58%	-1.01%	29.74%	10.65%	-	-
Horiz. %	136.13%	113.04%	50.33%	142.12%	143.56%	110.65%	100.00%	-
Total Cost	28,967	27,963	20,090	31,575	27,252	22,793	20,002	6.36%
YoY %	3.59%	39.19%	-36.37%	15.86%	19.56%	13.95%	-	-
Horiz. %	144.82%	139.80%	100.44%	157.86%	136.25%	113.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,759	272,100	271,802	267,467	250,520	223,037	212,720	4.35%
YoY %	0.98%	0.11%	1.62%	6.76%	12.32%	4.85%	-	-
Horiz. %	129.16%	127.91%	127.77%	125.74%	117.77%	104.85%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	9,067	9,070	9,030	9,036	9,044	3,611	6,309	6.22%
YoY %	-0.03%	0.44%	-0.07%	-0.09%	150.46%	-42.76%	-	-
Horiz. %	143.72%	143.76%	143.13%	143.22%	143.35%	57.24%	100.00%	-
Div Payout %	242.72%	409.48%	1,000.00%	163.93%	136.16%	148.46%	106.29%	-
YoY %	-40.72%	-59.05%	510.02%	20.40%	-8.29%	39.67%	-	-
Horiz. %	228.36%	385.25%	940.82%	154.23%	128.10%	139.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	274,759	272,100	271,802	267,467	250,520	223,037	212,720	4.35%
YoY %	0.98%	0.11%	1.62%	6.76%	12.32%	4.85%	-	-
Horiz. %	129.16%	127.91%	127.77%	125.74%	117.77%	104.85%	100.00%	-
NOSH	90,679	90,700	90,300	90,360	90,440	90,298	90,135	0.10%
YoY %	-0.02%	0.44%	-0.07%	-0.09%	0.16%	0.18%	-	-
Horiz. %	100.60%	100.63%	100.18%	100.25%	100.34%	100.18%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	9.79%	8.23%	5.87%	15.54%	20.79%	9.64%	22.89%	-
YoY %	18.96%	40.20%	-62.23%	-25.25%	115.66%	-57.89%	-	-
Horiz. %	42.77%	35.95%	25.64%	67.89%	90.83%	42.11%	100.00%	-
ROE	1.36%	0.81%	0.33%	2.06%	2.65%	1.09%	2.79%	-
YoY %	67.90%	145.45%	-83.98%	-22.26%	143.12%	-60.93%	-	-
Horiz. %	48.75%	29.03%	11.83%	73.84%	94.98%	39.07%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	35.41	33.60	23.64	41.37	38.04	27.94	28.78	3.51%
YoY %	5.39%	42.13%	-42.86%	8.75%	36.15%	-2.92%	-	-
Horiz. %	123.04%	116.75%	82.14%	143.75%	132.18%	97.08%	100.00%	-
EPS	4.12	2.45	1.00	6.10	7.35	2.69	6.58	-7.49%
YoY %	68.16%	145.00%	-83.61%	-17.01%	173.23%	-59.12%	-	-
Horiz. %	62.61%	37.23%	15.20%	92.71%	111.70%	40.88%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	4.00	7.00	6.11%
YoY %	0.00%	0.00%	0.00%	0.00%	150.00%	-42.86%	-	-
Horiz. %	142.86%	142.86%	142.86%	142.86%	142.86%	57.14%	100.00%	-
NAPS	3.03	3.00	3.01	2.96	2.77	2.47	2.36	4.24%
YoY %	1.00%	-0.33%	1.69%	6.86%	12.15%	4.66%	-	-
Horiz. %	128.39%	127.12%	127.54%	125.42%	117.37%	104.66%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 90,360
RPS	6.88	6.53	4.57	8.01	7.37	5.41	5.56	3.61%
YoY %	5.36%	42.89%	-42.95%	8.68%	36.23%	-2.70%	-	-
Horiz. %	123.74%	117.45%	82.19%	144.06%	132.55%	97.30%	100.00%	-
EPS	0.80	0.47	0.19	1.18	1.42	0.52	1.27	-7.40%
YoY %	70.21%	147.37%	-83.90%	-16.90%	173.08%	-59.06%	-	-
Horiz. %	62.99%	37.01%	14.96%	92.91%	111.81%	40.94%	100.00%	-
DPS	1.94	1.94	1.94	1.94	1.94	0.77	1.35	6.22%
YoY %	0.00%	0.00%	0.00%	0.00%	151.95%	-42.96%	-	-
Horiz. %	143.70%	143.70%	143.70%	143.70%	143.70%	57.04%	100.00%	-
NAPS	0.5889	0.5832	0.5825	0.5733	0.5369	0.478	0.4559	4.35%
YoY %	0.98%	0.12%	1.60%	6.78%	12.32%	4.85%	-	-
Horiz. %	129.17%	127.92%	127.77%	125.75%	117.77%	104.85%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.02	1.29	1.43	1.26	1.36	1.45	1.30	-
P/RPS	2.88	3.84	6.05	3.05	3.58	5.19	4.52	-7.23%
YoY %	-25.00%	-36.53%	98.36%	-14.80%	-31.02%	14.82%	-	-
Horiz. %	63.72%	84.96%	133.85%	67.48%	79.20%	114.82%	100.00%	-
P/EPS	24.76	52.82	143.00	20.66	18.52	53.82	19.74	3.84%
YoY %	-53.12%	-63.06%	592.16%	11.56%	-65.59%	172.64%	-	-
Horiz. %	125.43%	267.58%	724.42%	104.66%	93.82%	272.64%	100.00%	-
EY	4.04	1.89	0.70	4.84	5.40	1.86	5.07	-3.71%
YoY %	113.76%	170.00%	-85.54%	-10.37%	190.32%	-63.31%	-	-
Horiz. %	79.68%	37.28%	13.81%	95.46%	106.51%	36.69%	100.00%	-
DY	9.80	7.75	6.99	7.94	7.35	2.76	5.38	10.50%
YoY %	26.45%	10.87%	-11.96%	8.03%	166.30%	-48.70%	-	-
Horiz. %	182.16%	144.05%	129.93%	147.58%	136.62%	51.30%	100.00%	-
P/NAPS	0.34	0.43	0.48	0.43	0.49	0.59	0.55	-7.69%
YoY %	-20.93%	-10.42%	11.63%	-12.24%	-16.95%	7.27%	-	-
Horiz. %	61.82%	78.18%	87.27%	78.18%	89.09%	107.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	26/08/08	21/08/07	29/08/06	16/08/05	19/08/04	21/08/03	-
Price	1.09	1.49	1.52	1.40	1.34	1.28	1.32	-
P/RPS	3.08	4.43	6.43	3.38	3.52	4.58	4.59	-6.42%
YoY %	-30.47%	-31.10%	90.24%	-3.98%	-23.14%	-0.22%	-	-
Horiz. %	67.10%	96.51%	140.09%	73.64%	76.69%	99.78%	100.00%	-
P/EPS	26.46	61.01	152.00	22.95	18.25	47.51	20.04	4.73%
YoY %	-56.63%	-59.86%	562.31%	25.75%	-61.59%	137.08%	-	-
Horiz. %	132.04%	304.44%	758.48%	114.52%	91.07%	237.08%	100.00%	-
EY	3.78	1.64	0.66	4.36	5.48	2.10	4.99	-4.51%
YoY %	130.49%	148.48%	-84.86%	-20.44%	160.95%	-57.92%	-	-
Horiz. %	75.75%	32.87%	13.23%	87.37%	109.82%	42.08%	100.00%	-
DY	9.17	6.71	6.58	7.14	7.46	3.13	5.30	9.55%
YoY %	36.66%	1.98%	-7.84%	-4.29%	138.34%	-40.94%	-	-
Horiz. %	173.02%	126.60%	124.15%	134.72%	140.75%	59.06%	100.00%	-
P/NAPS	0.36	0.50	0.50	0.47	0.48	0.52	0.56	-7.09%
YoY %	-28.00%	0.00%	6.38%	-2.08%	-7.69%	-7.14%	-	-
Horiz. %	64.29%	89.29%	89.29%	83.93%	85.71%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos