[OIB] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 945.19%
YoY- 221.82%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 219,662 97,663 83,695 96,950 94,742 96,348 106,115 12.88%
PBT 35,775 16,922 9,349 20,721 -3,894 4,528 11,711 20.44%
Tax -9,580 -3,975 -3,396 -6,742 -1,006 -2,631 -2,446 25.53%
NP 26,195 12,947 5,953 13,979 -4,900 1,897 9,265 18.90%
-
NP to SH 19,989 9,210 3,812 8,581 -7,044 1,245 8,656 14.96%
-
Tax Rate 26.78% 23.49% 36.32% 32.54% - 58.11% 20.89% -
Total Cost 193,467 84,716 77,742 82,971 99,642 94,451 96,850 12.21%
-
Net Worth 272,007 270,107 267,036 181,754 262,588 280,150 274,759 -0.16%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 10,880 4,532 9,052 9,087 9,054 9,066 9,067 3.08%
Div Payout % 54.43% 49.21% 237.46% 105.91% 0.00% 728.22% 104.76% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 272,007 270,107 267,036 181,754 262,588 280,150 274,759 -0.16%
NOSH 90,669 90,640 90,520 90,877 90,547 90,663 90,679 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.93% 13.26% 7.11% 14.42% -5.17% 1.97% 8.73% -
ROE 7.35% 3.41% 1.43% 4.72% -2.68% 0.44% 3.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 242.27 107.75 92.46 106.68 104.63 106.27 117.02 12.88%
EPS 22.05 10.16 4.21 9.44 -7.78 1.37 9.55 14.95%
DPS 12.00 5.00 10.00 10.00 10.00 10.00 10.00 3.08%
NAPS 3.00 2.98 2.95 2.00 2.90 3.09 3.03 -0.16%
Adjusted Per Share Value based on latest NOSH - 90,877
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.08 20.93 17.94 20.78 20.31 20.65 22.74 12.88%
EPS 4.28 1.97 0.82 1.84 -1.51 0.27 1.86 14.89%
DPS 2.33 0.97 1.94 1.95 1.94 1.94 1.94 3.09%
NAPS 0.583 0.5789 0.5723 0.3896 0.5628 0.6004 0.5889 -0.16%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.72 2.59 1.44 1.25 1.25 1.36 1.02 -
P/RPS 1.12 2.40 1.56 1.17 1.19 1.28 0.87 4.29%
P/EPS 12.34 25.49 34.19 13.24 -16.07 99.04 10.69 2.42%
EY 8.11 3.92 2.92 7.55 -6.22 1.01 9.36 -2.35%
DY 4.41 1.93 6.94 8.00 8.00 7.35 9.80 -12.45%
P/NAPS 0.91 0.87 0.49 0.63 0.43 0.44 0.34 17.82%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 22/08/14 27/08/13 27/08/12 22/08/11 30/08/10 20/08/09 -
Price 2.73 2.60 1.38 1.25 1.24 1.26 1.09 -
P/RPS 1.13 2.41 1.49 1.17 1.19 1.19 0.93 3.29%
P/EPS 12.38 25.59 32.77 13.24 -15.94 91.76 11.42 1.35%
EY 8.08 3.91 3.05 7.55 -6.27 1.09 8.76 -1.33%
DY 4.40 1.92 7.25 8.00 8.06 7.94 9.17 -11.51%
P/NAPS 0.91 0.87 0.47 0.63 0.43 0.41 0.36 16.70%

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