[OIB] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 21.32%
YoY- 32.27%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 96,950 94,742 96,348 106,115 96,442 119,925 139,936 -5.92%
PBT 20,721 -3,894 4,528 11,711 9,797 18,204 32,258 -7.10%
Tax -6,742 -1,006 -2,631 -2,446 -1,816 -3,734 -6,077 1.74%
NP 13,979 -4,900 1,897 9,265 7,981 14,470 26,181 -9.92%
-
NP to SH 8,581 -7,044 1,245 8,656 6,544 11,161 24,044 -15.76%
-
Tax Rate 32.54% - 58.11% 20.89% 18.54% 20.51% 18.84% -
Total Cost 82,971 99,642 94,451 96,850 88,461 105,455 113,755 -5.11%
-
Net Worth 181,754 262,588 280,150 274,759 272,100 271,802 267,467 -6.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,087 9,054 9,066 9,067 9,070 9,030 9,036 0.09%
Div Payout % 105.91% 0.00% 728.22% 104.76% 138.60% 80.91% 37.58% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 181,754 262,588 280,150 274,759 272,100 271,802 267,467 -6.23%
NOSH 90,877 90,547 90,663 90,679 90,700 90,300 90,360 0.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.42% -5.17% 1.97% 8.73% 8.28% 12.07% 18.71% -
ROE 4.72% -2.68% 0.44% 3.15% 2.40% 4.11% 8.99% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 106.68 104.63 106.27 117.02 106.33 132.81 154.86 -6.01%
EPS 9.44 -7.78 1.37 9.55 7.21 12.36 26.61 -15.84%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.00 2.90 3.09 3.03 3.00 3.01 2.96 -6.31%
Adjusted Per Share Value based on latest NOSH - 90,679
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.78 20.31 20.65 22.74 20.67 25.70 29.99 -5.92%
EPS 1.84 -1.51 0.27 1.86 1.40 2.39 5.15 -15.75%
DPS 1.95 1.94 1.94 1.94 1.94 1.94 1.94 0.08%
NAPS 0.3896 0.5628 0.6004 0.5889 0.5832 0.5825 0.5733 -6.22%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.25 1.25 1.36 1.02 1.29 1.43 1.26 -
P/RPS 1.17 1.19 1.28 0.87 1.21 1.08 0.81 6.31%
P/EPS 13.24 -16.07 99.04 10.69 17.88 11.57 4.74 18.65%
EY 7.55 -6.22 1.01 9.36 5.59 8.64 21.12 -15.74%
DY 8.00 8.00 7.35 9.80 7.75 6.99 7.94 0.12%
P/NAPS 0.63 0.43 0.44 0.34 0.43 0.48 0.43 6.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 22/08/11 30/08/10 20/08/09 26/08/08 21/08/07 29/08/06 -
Price 1.25 1.24 1.26 1.09 1.49 1.52 1.40 -
P/RPS 1.17 1.19 1.19 0.93 1.40 1.14 0.90 4.46%
P/EPS 13.24 -15.94 91.76 11.42 20.65 12.30 5.26 16.61%
EY 7.55 -6.27 1.09 8.76 4.84 8.13 19.01 -14.25%
DY 8.00 8.06 7.94 9.17 6.71 6.58 7.14 1.91%
P/NAPS 0.63 0.43 0.41 0.36 0.50 0.50 0.47 4.99%

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