[OIB] YoY TTM Result on 30-Sep-2006 [#1]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

21-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- -7.97%

YoY- -29.03%

Quarter Report

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	110,211	95,544	102,410	141,348	143,621	110,049	93,347	2.80%
YoY %	15.35%	-6.70%	-27.55%	-1.58%	30.51%	17.89%	-	-
Horiz. %	118.07%	102.35%	109.71%	151.42%	153.86%	117.89%	100.00%	-
PBT	12,127	8,279	14,026	30,339	38,961	23,378	20,168	-8.12%
YoY %	46.48%	-40.97%	-53.77%	-22.13%	66.66%	15.92%	-	-
Horiz. %	60.13%	41.05%	69.55%	150.43%	193.18%	115.92%	100.00%	-
Tax	-2,707	-1,882	-2,777	-6,194	-6,455	-5,354	-5,226	-10.37%
YoY %	-43.84%	32.23%	55.17%	4.04%	-20.56%	-2.45%	-	-
Horiz. %	51.80%	36.01%	53.14%	118.52%	123.52%	102.45%	100.00%	-
NP	9,420	6,397	11,249	24,145	32,506	18,024	14,942	-7.39%
YoY %	47.26%	-43.13%	-53.41%	-25.72%	80.35%	20.63%	-	-
Horiz. %	63.04%	42.81%	75.28%	161.59%	217.55%	120.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,156	5,001	8,202	22,127	31,179	18,024	14,942	-7.83%
YoY %	83.08%	-39.03%	-62.93%	-29.03%	72.99%	20.63%	-	-
Horiz. %	61.28%	33.47%	54.89%	148.09%	208.67%	120.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	22.73%	19.80%	20.42%	16.57%	22.90%	25.91%	-
YoY %	-1.80%	14.80%	-3.04%	23.23%	-27.64%	-11.62%	-	-
Horiz. %	86.14%	87.73%	76.42%	78.81%	63.95%	88.38%	100.00%	-
Total Cost	100,791	89,147	91,161	117,203	111,115	92,025	78,405	4.27%
YoY %	13.06%	-2.21%	-22.22%	5.48%	20.74%	17.37%	-	-
Horiz. %	128.55%	113.70%	116.27%	149.48%	141.72%	117.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	276,436	273,377	275,599	273,090	257,715	229,802	215,418	4.24%
YoY %	1.12%	-0.81%	0.92%	5.97%	12.15%	6.68%	-	-
Horiz. %	128.33%	126.91%	127.94%	126.77%	119.63%	106.68%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	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 %	99.04%	181.36%	110.10%	40.84%	29.01%	20.04%	42.23%	-
YoY %	-45.39%	64.72%	169.59%	40.78%	44.76%	-52.55%	-	-
Horiz. %	234.53%	429.46%	260.72%	96.71%	68.70%	47.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	276,436	273,377	275,599	273,090	257,715	229,802	215,418	4.24%
YoY %	1.12%	-0.81%	0.92%	5.97%	12.15%	6.68%	-	-
Horiz. %	128.33%	126.91%	127.94%	126.77%	119.63%	106.68%	100.00%	-
NOSH	90,634	90,522	90,657	90,427	90,426	90,473	90,133	0.09%
YoY %	0.12%	-0.15%	0.25%	0.00%	-0.05%	0.38%	-	-
Horiz. %	100.56%	100.43%	100.58%	100.33%	100.33%	100.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	8.55%	6.70%	10.98%	17.08%	22.63%	16.38%	16.01%	-
YoY %	27.61%	-38.98%	-35.71%	-24.52%	38.16%	2.31%	-	-
Horiz. %	53.40%	41.85%	68.58%	106.68%	141.35%	102.31%	100.00%	-
ROE	3.31%	1.83%	2.98%	8.10%	12.10%	7.84%	6.94%	-
YoY %	80.87%	-38.59%	-63.21%	-33.06%	54.34%	12.97%	-	-
Horiz. %	47.69%	26.37%	42.94%	116.71%	174.35%	112.97%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	121.60	105.55	112.96	156.31	158.83	121.64	103.57	2.70%
YoY %	15.21%	-6.56%	-27.73%	-1.59%	30.57%	17.45%	-	-
Horiz. %	117.41%	101.91%	109.07%	150.92%	153.36%	117.45%	100.00%	-
EPS	10.10	5.52	9.05	24.47	34.48	19.92	16.58	-7.92%
YoY %	82.97%	-39.01%	-63.02%	-29.03%	73.09%	20.14%	-	-
Horiz. %	60.92%	33.29%	54.58%	147.59%	207.96%	120.14%	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	3.05	3.02	3.04	3.02	2.85	2.54	2.39	4.14%
YoY %	0.99%	-0.66%	0.66%	5.96%	12.20%	6.28%	-	-
Horiz. %	127.62%	126.36%	127.20%	126.36%	119.25%	106.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 90,427
RPS	23.62	20.48	21.95	30.29	30.78	23.59	20.01	2.80%
YoY %	15.33%	-6.70%	-27.53%	-1.59%	30.48%	17.89%	-	-
Horiz. %	118.04%	102.35%	109.70%	151.37%	153.82%	117.89%	100.00%	-
EPS	1.96	1.07	1.76	4.74	6.68	3.86	3.20	-7.83%
YoY %	83.18%	-39.20%	-62.87%	-29.04%	73.06%	20.62%	-	-
Horiz. %	61.25%	33.44%	55.00%	148.12%	208.75%	120.62%	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	0.5925	0.5859	0.5907	0.5853	0.5524	0.4925	0.4617	4.24%
YoY %	1.13%	-0.81%	0.92%	5.96%	12.16%	6.67%	-	-
Horiz. %	128.33%	126.90%	127.94%	126.77%	119.64%	106.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.23	1.48	1.50	1.40	1.31	1.27	1.31	-
P/RPS	1.01	1.40	1.33	0.90	0.82	1.04	1.26	-3.61%
YoY %	-27.86%	5.26%	47.78%	9.76%	-21.15%	-17.46%	-	-
Horiz. %	80.16%	111.11%	105.56%	71.43%	65.08%	82.54%	100.00%	-
P/EPS	12.18	26.79	16.58	5.72	3.80	6.37	7.90	7.47%
YoY %	-54.54%	61.58%	189.86%	50.53%	-40.35%	-19.37%	-	-
Horiz. %	154.18%	339.11%	209.87%	72.41%	48.10%	80.63%	100.00%	-
EY	8.21	3.73	6.03	17.48	26.32	15.69	12.65	-6.94%
YoY %	120.11%	-38.14%	-65.50%	-33.59%	67.75%	24.03%	-	-
Horiz. %	64.90%	29.49%	47.67%	138.18%	208.06%	124.03%	100.00%	-
DY	8.13	6.76	6.67	7.14	7.63	3.15	5.34	7.24%
YoY %	20.27%	1.35%	-6.58%	-6.42%	142.22%	-41.01%	-	-
Horiz. %	152.25%	126.59%	124.91%	133.71%	142.88%	58.99%	100.00%	-
P/NAPS	0.40	0.49	0.49	0.46	0.46	0.50	0.55	-5.16%
YoY %	-18.37%	0.00%	6.52%	0.00%	-8.00%	-9.09%	-	-
Horiz. %	72.73%	89.09%	89.09%	83.64%	83.64%	90.91%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	19/11/08	20/11/07	21/11/06	16/11/05	23/11/04	19/11/03	-
Price	1.34	1.01	1.39	1.38	1.32	1.37	1.43	-
P/RPS	1.10	0.96	1.23	0.88	0.83	1.13	1.38	-3.70%
YoY %	14.58%	-21.95%	39.77%	6.02%	-26.55%	-18.12%	-	-
Horiz. %	79.71%	69.57%	89.13%	63.77%	60.14%	81.88%	100.00%	-
P/EPS	13.26	18.28	15.36	5.64	3.83	6.88	8.63	7.41%
YoY %	-27.46%	19.01%	172.34%	47.26%	-44.33%	-20.28%	-	-
Horiz. %	153.65%	211.82%	177.98%	65.35%	44.38%	79.72%	100.00%	-
EY	7.54	5.47	6.51	17.73	26.12	14.54	11.59	-6.90%
YoY %	37.84%	-15.98%	-63.28%	-32.12%	79.64%	25.45%	-	-
Horiz. %	65.06%	47.20%	56.17%	152.98%	225.37%	125.45%	100.00%	-
DY	7.46	9.90	7.19	7.25	7.58	2.92	4.90	7.24%
YoY %	-24.65%	37.69%	-0.83%	-4.35%	159.59%	-40.41%	-	-
Horiz. %	152.24%	202.04%	146.73%	147.96%	154.69%	59.59%	100.00%	-
P/NAPS	0.44	0.33	0.46	0.46	0.46	0.54	0.60	-5.03%
YoY %	33.33%	-28.26%	0.00%	0.00%	-14.81%	-10.00%	-	-
Horiz. %	73.33%	55.00%	76.67%	76.67%	76.67%	90.00%	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