[OIB] YoY TTM Result on 31-Dec-2006 [#2]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

15-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- -9.25%

YoY- -31.49%

Quarter Report

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	100,896	100,506	97,936	137,921	136,324	122,867	99,450	0.24%
YoY %	0.39%	2.62%	-28.99%	1.17%	10.95%	23.55%	-	-
Horiz. %	101.45%	101.06%	98.48%	138.68%	137.08%	123.55%	100.00%	-
PBT	10,222	9,960	10,201	27,793	37,110	27,709	22,572	-12.35%
YoY %	2.63%	-2.36%	-63.30%	-25.11%	33.93%	22.76%	-	-
Horiz. %	45.29%	44.13%	45.19%	123.13%	164.41%	122.76%	100.00%	-
Tax	-3,213	-1,631	-2,267	-4,673	-6,099	-6,849	-5,725	-9.17%
YoY %	-97.00%	28.05%	51.49%	23.38%	10.95%	-19.63%	-	-
Horiz. %	56.12%	28.49%	39.60%	81.62%	106.53%	119.63%	100.00%	-
NP	7,009	8,329	7,934	23,120	31,011	20,860	16,847	-13.58%
YoY %	-15.85%	4.98%	-65.68%	-25.45%	48.66%	23.82%	-	-
Horiz. %	41.60%	49.44%	47.09%	137.24%	184.07%	123.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,087	6,994	5,845	20,081	29,310	20,860	16,847	-13.42%
YoY %	1.33%	19.66%	-70.89%	-31.49%	40.51%	23.82%	-	-
Horiz. %	42.07%	41.51%	34.69%	119.20%	173.98%	123.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.43%	16.38%	22.22%	16.81%	16.43%	24.72%	25.36%	-
YoY %	91.88%	-26.28%	32.18%	2.31%	-33.54%	-2.52%	-	-
Horiz. %	123.94%	64.59%	87.62%	66.29%	64.79%	97.48%	100.00%	-
Total Cost	93,887	92,177	90,002	114,801	105,313	102,007	82,603	2.15%
YoY %	1.86%	2.42%	-21.60%	9.01%	3.24%	23.49%	-	-
Horiz. %	113.66%	111.59%	108.96%	138.98%	127.49%	123.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,495	270,155	270,584	270,425	273,782	234,209	214,942	3.83%
YoY %	-0.24%	-0.16%	0.06%	-1.23%	16.90%	8.96%	-	-
Horiz. %	125.38%	125.69%	125.89%	125.81%	127.37%	108.96%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	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 %	127.95%	129.68%	154.49%	45.00%	30.86%	17.32%	37.45%	-
YoY %	-1.33%	-16.06%	243.31%	45.82%	78.18%	-53.75%	-	-
Horiz. %	341.66%	346.28%	412.52%	120.16%	82.40%	46.25%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	269,495	270,155	270,584	270,425	273,782	234,209	214,942	3.83%
YoY %	-0.24%	-0.16%	0.06%	-1.23%	16.90%	8.96%	-	-
Horiz. %	125.38%	125.69%	125.89%	125.81%	127.37%	108.96%	100.00%	-
NOSH	90,434	90,656	90,800	90,443	90,357	90,428	90,311	0.02%
YoY %	-0.24%	-0.16%	0.39%	0.10%	-0.08%	0.13%	-	-
Horiz. %	100.14%	100.38%	100.54%	100.15%	100.05%	100.13%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	6.95%	8.29%	8.10%	16.76%	22.75%	16.98%	16.94%	-
YoY %	-16.16%	2.35%	-51.67%	-26.33%	33.98%	0.24%	-	-
Horiz. %	41.03%	48.94%	47.82%	98.94%	134.30%	100.24%	100.00%	-
ROE	2.63%	2.59%	2.16%	7.43%	10.71%	8.91%	7.84%	-
YoY %	1.54%	19.91%	-70.93%	-30.63%	20.20%	13.65%	-	-
Horiz. %	33.55%	33.04%	27.55%	94.77%	136.61%	113.65%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	111.57	110.86	107.86	152.49	150.87	135.87	110.12	0.21%
YoY %	0.64%	2.78%	-29.27%	1.07%	11.04%	23.38%	-	-
Horiz. %	101.32%	100.67%	97.95%	138.48%	137.01%	123.38%	100.00%	-
EPS	7.84	7.71	6.44	22.20	32.44	23.07	18.65	-13.43%
YoY %	1.69%	19.72%	-70.99%	-31.57%	40.62%	23.70%	-	-
Horiz. %	42.04%	41.34%	34.53%	119.03%	173.94%	123.70%	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	2.98	2.98	2.98	2.99	3.03	2.59	2.38	3.81%
YoY %	0.00%	0.00%	-0.33%	-1.32%	16.99%	8.82%	-	-
Horiz. %	125.21%	125.21%	125.21%	125.63%	127.31%	108.82%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 90,443
RPS	21.62	21.54	20.99	29.56	29.22	26.33	21.31	0.24%
YoY %	0.37%	2.62%	-28.99%	1.16%	10.98%	23.56%	-	-
Horiz. %	101.45%	101.08%	98.50%	138.71%	137.12%	123.56%	100.00%	-
EPS	1.52	1.50	1.25	4.30	6.28	4.47	3.61	-13.41%
YoY %	1.33%	20.00%	-70.93%	-31.53%	40.49%	23.82%	-	-
Horiz. %	42.11%	41.55%	34.63%	119.11%	173.96%	123.82%	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	0.5776	0.579	0.5799	0.5796	0.5868	0.502	0.4607	3.83%
YoY %	-0.24%	-0.16%	0.05%	-1.23%	16.89%	8.96%	-	-
Horiz. %	125.37%	125.68%	125.87%	125.81%	127.37%	108.96%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	1.35	0.87	1.34	1.23	1.36	1.24	1.32	-
P/RPS	1.21	0.78	1.24	0.81	0.90	0.91	1.20	0.13%
YoY %	55.13%	-37.10%	53.09%	-10.00%	-1.10%	-24.17%	-	-
Horiz. %	100.83%	65.00%	103.33%	67.50%	75.00%	75.83%	100.00%	-
P/EPS	17.23	11.28	20.82	5.54	4.19	5.38	7.08	15.96%
YoY %	52.75%	-45.82%	275.81%	32.22%	-22.12%	-24.01%	-	-
Horiz. %	243.36%	159.32%	294.07%	78.25%	59.18%	75.99%	100.00%	-
EY	5.80	8.87	4.80	18.05	23.85	18.60	14.13	-13.78%
YoY %	-34.61%	84.79%	-73.41%	-24.32%	28.23%	31.63%	-	-
Horiz. %	41.05%	62.77%	33.97%	127.74%	168.79%	131.63%	100.00%	-
DY	7.41	11.49	7.46	8.13	7.35	3.23	5.30	5.73%
YoY %	-35.51%	54.02%	-8.24%	10.61%	127.55%	-39.06%	-	-
Horiz. %	139.81%	216.79%	140.75%	153.40%	138.68%	60.94%	100.00%	-
P/NAPS	0.45	0.29	0.45	0.41	0.45	0.48	0.55	-3.28%
YoY %	55.17%	-35.56%	9.76%	-8.89%	-6.25%	-12.73%	-	-
Horiz. %	81.82%	52.73%	81.82%	74.55%	81.82%	87.27%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	10/02/10	23/02/09	21/02/08	15/02/07	20/03/06	21/02/05	19/02/04	-
Price	1.40	1.22	1.35	1.41	1.45	1.35	1.34	-
P/RPS	1.25	1.10	1.25	0.92	0.96	0.99	1.22	0.40%
YoY %	13.64%	-12.00%	35.87%	-4.17%	-3.03%	-18.85%	-	-
Horiz. %	102.46%	90.16%	102.46%	75.41%	78.69%	81.15%	100.00%	-
P/EPS	17.86	15.81	20.97	6.35	4.47	5.85	7.18	16.38%
YoY %	12.97%	-24.61%	230.24%	42.06%	-23.59%	-18.52%	-	-
Horiz. %	248.75%	220.19%	292.06%	88.44%	62.26%	81.48%	100.00%	-
EY	5.60	6.32	4.77	15.75	22.37	17.09	13.92	-14.06%
YoY %	-11.39%	32.49%	-69.71%	-29.59%	30.90%	22.77%	-	-
Horiz. %	40.23%	45.40%	34.27%	113.15%	160.70%	122.77%	100.00%	-
DY	7.14	8.20	7.41	7.09	6.90	2.96	5.22	5.35%
YoY %	-12.93%	10.66%	4.51%	2.75%	133.11%	-43.30%	-	-
Horiz. %	136.78%	157.09%	141.95%	135.82%	132.18%	56.70%	100.00%	-
P/NAPS	0.47	0.41	0.45	0.47	0.48	0.52	0.56	-2.87%
YoY %	14.63%	-8.89%	-4.26%	-2.08%	-7.69%	-7.14%	-	-
Horiz. %	83.93%	73.21%	80.36%	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