[OIB] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -44.36%
YoY- 703.04%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 251,798 130,880 104,958 78,335 105,013 91,706 100,896 16.45%
PBT 54,436 22,688 11,691 12,763 6,930 2,487 10,222 32.13%
Tax -13,525 -5,510 -3,114 -5,844 -2,626 -2,639 -3,213 27.05%
NP 40,911 17,178 8,577 6,919 4,304 -152 7,009 34.16%
-
NP to SH 30,915 12,965 6,034 4,161 -690 -1,291 7,087 27.81%
-
Tax Rate 24.85% 24.29% 26.64% 45.79% 37.89% 106.11% 31.43% -
Total Cost 210,887 113,702 96,381 71,416 100,709 91,858 93,887 14.43%
-
Net Worth 292,610 271,528 264,127 269,187 181,252 271,207 269,495 1.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,880 4,532 9,052 9,087 9,054 9,066 9,067 3.08%
Div Payout % 35.19% 34.96% 150.02% 218.40% 0.00% 0.00% 127.95% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 292,610 271,528 264,127 269,187 181,252 271,207 269,495 1.38%
NOSH 144,856 90,509 90,454 91,249 90,626 90,102 90,434 8.16%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 16.25% 13.13% 8.17% 8.83% 4.10% -0.17% 6.95% -
ROE 10.57% 4.77% 2.28% 1.55% -0.38% -0.48% 2.63% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 173.83 144.60 116.03 85.85 115.87 101.78 111.57 7.66%
EPS 21.34 14.32 6.67 4.56 -0.76 -1.43 7.84 18.15%
DPS 7.51 5.00 10.01 10.00 10.00 10.00 10.00 -4.65%
NAPS 2.02 3.00 2.92 2.95 2.00 3.01 2.98 -6.27%
Adjusted Per Share Value based on latest NOSH - 91,249
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.97 28.05 22.50 16.79 22.51 19.66 21.62 16.46%
EPS 6.63 2.78 1.29 0.89 -0.15 -0.28 1.52 27.80%
DPS 2.33 0.97 1.94 1.95 1.94 1.94 1.94 3.09%
NAPS 0.6271 0.582 0.5661 0.5769 0.3885 0.5813 0.5776 1.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.65 2.44 2.52 1.27 1.27 1.20 1.35 -
P/RPS 1.52 1.69 2.17 1.48 1.10 1.18 1.21 3.87%
P/EPS 12.42 17.03 37.78 27.85 -166.80 -83.75 17.23 -5.30%
EY 8.05 5.87 2.65 3.59 -0.60 -1.19 5.80 5.61%
DY 2.83 2.05 3.97 7.87 7.87 8.33 7.41 -14.81%
P/NAPS 1.31 0.81 0.86 0.43 0.64 0.40 0.45 19.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 11/02/15 21/02/14 25/02/13 29/02/12 08/02/11 10/02/10 -
Price 2.45 2.28 2.59 1.25 1.25 1.25 1.40 -
P/RPS 1.41 1.58 2.23 1.46 1.08 1.23 1.25 2.02%
P/EPS 11.48 15.92 38.83 27.41 -164.18 -87.24 17.86 -7.09%
EY 8.71 6.28 2.58 3.65 -0.61 -1.15 5.60 7.63%
DY 3.07 2.19 3.86 8.00 8.00 8.00 7.14 -13.11%
P/NAPS 1.21 0.76 0.89 0.42 0.63 0.42 0.47 17.06%

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