[OIB] YoY TTM Result on 31-Mar-2006 [#3]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	104,475	87,313	135,967	136,954	125,346	104,789	105,156	-0.10%
YoY %	19.66%	-35.78%	-0.72%	9.26%	19.62%	-0.35%	-	-
Horiz. %	99.35%	83.03%	129.30%	130.24%	119.20%	99.65%	100.00%	-
PBT	10,695	8,024	24,636	34,094	30,942	23,119	26,682	-14.12%
YoY %	33.29%	-67.43%	-27.74%	10.19%	33.84%	-13.35%	-	-
Horiz. %	40.08%	30.07%	92.33%	127.78%	115.97%	86.65%	100.00%	-
Tax	-2,066	-1,299	-5,609	-6,572	-5,678	-4,814	-7,223	-18.81%
YoY %	-59.05%	76.84%	14.65%	-15.74%	-17.95%	33.35%	-	-
Horiz. %	28.60%	17.98%	77.65%	90.99%	78.61%	66.65%	100.00%	-
NP	8,629	6,725	19,027	27,522	25,264	18,305	19,459	-12.66%
YoY %	28.31%	-64.66%	-30.87%	8.94%	38.02%	-5.93%	-	-
Horiz. %	44.34%	34.56%	97.78%	141.44%	129.83%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,135	5,232	15,770	25,174	25,264	18,305	19,459	-15.38%
YoY %	36.37%	-66.82%	-37.36%	-0.36%	38.02%	-5.93%	-	-
Horiz. %	36.67%	26.89%	81.04%	129.37%	129.83%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.32%	16.19%	22.77%	19.28%	18.35%	20.82%	27.07%	-
YoY %	19.33%	-28.90%	18.10%	5.07%	-11.86%	-23.09%	-	-
Horiz. %	71.37%	59.81%	84.12%	71.22%	67.79%	76.91%	100.00%	-
Total Cost	95,846	80,588	116,940	109,432	100,082	86,484	85,697	1.88%
YoY %	18.93%	-31.09%	6.86%	9.34%	15.72%	0.92%	-	-
Horiz. %	111.84%	94.04%	136.46%	127.70%	116.79%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,779	271,465	271,914	262,267	243,124	220,551	203,078	4.90%
YoY %	-0.25%	-0.17%	3.68%	7.87%	10.23%	8.60%	-	-
Horiz. %	133.34%	133.68%	133.90%	129.15%	119.72%	108.60%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	9,070	9,030	9,036	9,044	3,611	6,309	6,312	6.22%
YoY %	0.44%	-0.07%	-0.09%	150.46%	-42.76%	-0.05%	-	-
Horiz. %	143.69%	143.06%	143.16%	143.28%	57.21%	99.95%	100.00%	-
Div Payout %	127.12%	172.59%	57.30%	35.93%	14.30%	34.47%	32.44%	-
YoY %	-26.35%	201.20%	59.48%	151.26%	-58.51%	6.26%	-	-
Horiz. %	391.86%	532.03%	176.63%	110.76%	44.08%	106.26%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	270,779	271,465	271,914	262,267	243,124	220,551	203,078	4.90%
YoY %	-0.25%	-0.17%	3.68%	7.87%	10.23%	8.60%	-	-
Horiz. %	133.34%	133.68%	133.90%	129.15%	119.72%	108.60%	100.00%	-
NOSH	90,561	91,095	90,638	90,436	90,381	90,389	90,257	0.05%
YoY %	-0.59%	0.50%	0.22%	0.06%	-0.01%	0.15%	-	-
Horiz. %	100.34%	100.93%	100.42%	100.20%	100.14%	100.15%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	8.26%	7.70%	13.99%	20.10%	20.16%	17.47%	18.50%	-
YoY %	7.27%	-44.96%	-30.40%	-0.30%	15.40%	-5.57%	-	-
Horiz. %	44.65%	41.62%	75.62%	108.65%	108.97%	94.43%	100.00%	-
ROE	2.63%	1.93%	5.80%	9.60%	10.39%	8.30%	9.58%	-
YoY %	36.27%	-66.72%	-39.58%	-7.60%	25.18%	-13.36%	-	-
Horiz. %	27.45%	20.15%	60.54%	100.21%	108.46%	86.64%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	115.36	95.85	150.01	151.44	138.69	115.93	116.51	-0.16%
YoY %	20.35%	-36.10%	-0.94%	9.19%	19.63%	-0.50%	-	-
Horiz. %	99.01%	82.27%	128.75%	129.98%	119.04%	99.50%	100.00%	-
EPS	7.88	5.74	17.40	27.84	27.95	20.25	21.56	-15.43%
YoY %	37.28%	-67.01%	-37.50%	-0.39%	38.02%	-6.08%	-	-
Horiz. %	36.55%	26.62%	80.71%	129.13%	129.64%	93.92%	100.00%	-
DPS	10.00	10.00	10.00	10.00	4.00	7.00	7.00	6.11%
YoY %	0.00%	0.00%	0.00%	150.00%	-42.86%	0.00%	-	-
Horiz. %	142.86%	142.86%	142.86%	142.86%	57.14%	100.00%	100.00%	-
NAPS	2.99	2.98	3.00	2.90	2.69	2.44	2.25	4.84%
YoY %	0.34%	-0.67%	3.45%	7.81%	10.25%	8.44%	-	-
Horiz. %	132.89%	132.44%	133.33%	128.89%	119.56%	108.44%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 90,436
RPS	22.39	18.71	29.14	29.35	26.87	22.46	22.54	-0.11%
YoY %	19.67%	-35.79%	-0.72%	9.23%	19.63%	-0.35%	-	-
Horiz. %	99.33%	83.01%	129.28%	130.21%	119.21%	99.65%	100.00%	-
EPS	1.53	1.12	3.38	5.40	5.41	3.92	4.17	-15.37%
YoY %	36.61%	-66.86%	-37.41%	-0.18%	38.01%	-6.00%	-	-
Horiz. %	36.69%	26.86%	81.06%	129.50%	129.74%	94.00%	100.00%	-
DPS	1.94	1.94	1.94	1.94	0.77	1.35	1.35	6.22%
YoY %	0.00%	0.00%	0.00%	151.95%	-42.96%	0.00%	-	-
Horiz. %	143.70%	143.70%	143.70%	143.70%	57.04%	100.00%	100.00%	-
NAPS	0.5804	0.5818	0.5828	0.5621	0.5211	0.4727	0.4353	4.90%
YoY %	-0.24%	-0.17%	3.68%	7.87%	10.24%	8.59%	-	-
Horiz. %	133.33%	133.65%	133.88%	129.13%	119.71%	108.59%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.95	1.40	1.47	1.49	1.20	1.50	1.20	-
P/RPS	0.82	1.46	0.98	0.98	0.87	1.29	1.03	-3.72%
YoY %	-43.84%	48.98%	0.00%	12.64%	-32.56%	25.24%	-	-
Horiz. %	79.61%	141.75%	95.15%	95.15%	84.47%	125.24%	100.00%	-
P/EPS	12.06	24.38	8.45	5.35	4.29	7.41	5.57	13.72%
YoY %	-50.53%	188.52%	57.94%	24.71%	-42.11%	33.03%	-	-
Horiz. %	216.52%	437.70%	151.71%	96.05%	77.02%	133.03%	100.00%	-
EY	8.29	4.10	11.84	18.68	23.29	13.50	17.97	-12.08%
YoY %	102.20%	-65.37%	-36.62%	-19.79%	72.52%	-24.87%	-	-
Horiz. %	46.13%	22.82%	65.89%	103.95%	129.60%	75.13%	100.00%	-
DY	10.53	7.14	6.80	6.71	3.33	4.67	5.83	10.34%
YoY %	47.48%	5.00%	1.34%	101.50%	-28.69%	-19.90%	-	-
Horiz. %	180.62%	122.47%	116.64%	115.09%	57.12%	80.10%	100.00%	-
P/NAPS	0.32	0.47	0.49	0.51	0.45	0.61	0.53	-8.05%
YoY %	-31.91%	-4.08%	-3.92%	13.33%	-26.23%	15.09%	-	-
Horiz. %	60.38%	88.68%	92.45%	96.23%	84.91%	115.09%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	14/05/09	22/05/08	25/05/07	07/06/06	16/05/05	20/05/04	22/05/03	-
Price	1.10	1.52	1.44	1.33	1.22	1.32	1.25	-
P/RPS	0.95	1.59	0.96	0.88	0.88	1.14	1.07	-1.96%
YoY %	-40.25%	65.63%	9.09%	0.00%	-22.81%	6.54%	-	-
Horiz. %	88.79%	148.60%	89.72%	82.24%	82.24%	106.54%	100.00%	-
P/EPS	13.96	26.47	8.28	4.78	4.36	6.52	5.80	15.74%
YoY %	-47.26%	219.69%	73.22%	9.63%	-33.13%	12.41%	-	-
Horiz. %	240.69%	456.38%	142.76%	82.41%	75.17%	112.41%	100.00%	-
EY	7.16	3.78	12.08	20.93	22.91	15.34	17.25	-13.62%
YoY %	89.42%	-68.71%	-42.28%	-8.64%	49.35%	-11.07%	-	-
Horiz. %	41.51%	21.91%	70.03%	121.33%	132.81%	88.93%	100.00%	-
DY	9.09	6.58	6.94	7.52	3.28	5.30	5.60	8.40%
YoY %	38.15%	-5.19%	-7.71%	129.27%	-38.11%	-5.36%	-	-
Horiz. %	162.32%	117.50%	123.93%	134.29%	58.57%	94.64%	100.00%	-
P/NAPS	0.37	0.51	0.48	0.46	0.45	0.54	0.56	-6.66%
YoY %	-27.45%	6.25%	4.35%	2.22%	-16.67%	-3.57%	-	-
Horiz. %	66.07%	91.07%	85.71%	82.14%	80.36%	96.43%	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