[OIB] YoY TTM Result on 31-Mar-2008 [#3]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -10.49%

YoY- -66.82%

Quarter Report

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	89,047	101,516	104,475	87,313	135,967	136,954	125,346	-5.53%
YoY %	-12.28%	-2.83%	19.66%	-35.78%	-0.72%	9.26%	-	-
Horiz. %	71.04%	80.99%	83.35%	69.66%	108.47%	109.26%	100.00%	-
PBT	921	9,996	10,695	8,024	24,636	34,094	30,942	-44.31%
YoY %	-90.79%	-6.54%	33.29%	-67.43%	-27.74%	10.19%	-	-
Horiz. %	2.98%	32.31%	34.56%	25.93%	79.62%	110.19%	100.00%	-
Tax	-1,318	-3,315	-2,066	-1,299	-5,609	-6,572	-5,678	-21.59%
YoY %	60.24%	-60.45%	-59.05%	76.84%	14.65%	-15.74%	-	-
Horiz. %	23.21%	58.38%	36.39%	22.88%	98.78%	115.74%	100.00%	-
NP	-397	6,681	8,629	6,725	19,027	27,522	25,264	-
YoY %	-105.94%	-22.58%	28.31%	-64.66%	-30.87%	8.94%	-	-
Horiz. %	-1.57%	26.44%	34.16%	26.62%	75.31%	108.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,881	7,028	7,135	5,232	15,770	25,174	25,264	-
YoY %	-126.76%	-1.50%	36.37%	-66.82%	-37.36%	-0.36%	-	-
Horiz. %	-7.45%	27.82%	28.24%	20.71%	62.42%	99.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	143.11%	33.16%	19.32%	16.19%	22.77%	19.28%	18.35%	-
YoY %	331.57%	71.64%	19.33%	-28.90%	18.10%	5.07%	-	-
Horiz. %	779.89%	180.71%	105.29%	88.23%	124.09%	105.07%	100.00%	-
Total Cost	89,444	94,835	95,846	80,588	116,940	109,432	100,082	-1.85%
YoY %	-5.68%	-1.05%	18.93%	-31.09%	6.86%	9.34%	-	-
Horiz. %	89.37%	94.76%	95.77%	80.52%	116.84%	109.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	278,905	283,313	270,779	271,465	271,914	262,267	243,124	2.31%
YoY %	-1.56%	4.63%	-0.25%	-0.17%	3.68%	7.87%	-	-
Horiz. %	114.72%	116.53%	111.37%	111.66%	111.84%	107.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	9,066	9,067	9,070	9,030	9,036	9,044	3,611	16.57%
YoY %	-0.01%	-0.03%	0.44%	-0.07%	-0.09%	150.46%	-	-
Horiz. %	251.07%	251.09%	251.18%	250.07%	250.24%	250.46%	100.00%	-
Div Payout %	0.00%	129.03%	127.12%	172.59%	57.30%	35.93%	14.30%	-
YoY %	0.00%	1.50%	-26.35%	201.20%	59.48%	151.26%	-	-
Horiz. %	0.00%	902.31%	888.95%	1,206.92%	400.70%	251.26%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	278,905	283,313	270,779	271,465	271,914	262,267	243,124	2.31%
YoY %	-1.56%	4.63%	-0.25%	-0.17%	3.68%	7.87%	-	-
Horiz. %	114.72%	116.53%	111.37%	111.66%	111.84%	107.87%	100.00%	-
NOSH	92,352	91,097	90,561	91,095	90,638	90,436	90,381	0.36%
YoY %	1.38%	0.59%	-0.59%	0.50%	0.22%	0.06%	-	-
Horiz. %	102.18%	100.79%	100.20%	100.79%	100.28%	100.06%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	-0.45%	6.58%	8.26%	7.70%	13.99%	20.10%	20.16%	-
YoY %	-106.84%	-20.34%	7.27%	-44.96%	-30.40%	-0.30%	-	-
Horiz. %	-2.23%	32.64%	40.97%	38.19%	69.39%	99.70%	100.00%	-
ROE	-0.67%	2.48%	2.63%	1.93%	5.80%	9.60%	10.39%	-
YoY %	-127.02%	-5.70%	36.27%	-66.72%	-39.58%	-7.60%	-	-
Horiz. %	-6.45%	23.87%	25.31%	18.58%	55.82%	92.40%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	96.42	111.44	115.36	95.85	150.01	151.44	138.69	-5.87%
YoY %	-13.48%	-3.40%	20.35%	-36.10%	-0.94%	9.19%	-	-
Horiz. %	69.52%	80.35%	83.18%	69.11%	108.16%	109.19%	100.00%	-
EPS	-2.04	7.71	7.88	5.74	17.40	27.84	27.95	-
YoY %	-126.46%	-2.16%	37.28%	-67.01%	-37.50%	-0.39%	-	-
Horiz. %	-7.30%	27.58%	28.19%	20.54%	62.25%	99.61%	100.00%	-
DPS	9.82	10.00	10.00	10.00	10.00	10.00	4.00	16.13%
YoY %	-1.80%	0.00%	0.00%	0.00%	0.00%	150.00%	-	-
Horiz. %	245.50%	250.00%	250.00%	250.00%	250.00%	250.00%	100.00%	-
NAPS	3.02	3.11	2.99	2.98	3.00	2.90	2.69	1.94%
YoY %	-2.89%	4.01%	0.34%	-0.67%	3.45%	7.81%	-	-
Horiz. %	112.27%	115.61%	111.15%	110.78%	111.52%	107.81%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 91,095
RPS	19.09	21.76	22.39	18.71	29.14	29.35	26.87	-5.53%
YoY %	-12.27%	-2.81%	19.67%	-35.79%	-0.72%	9.23%	-	-
Horiz. %	71.05%	80.98%	83.33%	69.63%	108.45%	109.23%	100.00%	-
EPS	-0.40	1.51	1.53	1.12	3.38	5.40	5.41	-
YoY %	-126.49%	-1.31%	36.61%	-66.86%	-37.41%	-0.18%	-	-
Horiz. %	-7.39%	27.91%	28.28%	20.70%	62.48%	99.82%	100.00%	-
DPS	1.94	1.94	1.94	1.94	1.94	1.94	0.77	16.64%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	151.95%	-	-
Horiz. %	251.95%	251.95%	251.95%	251.95%	251.95%	251.95%	100.00%	-
NAPS	0.5978	0.6072	0.5804	0.5818	0.5828	0.5621	0.5211	2.31%
YoY %	-1.55%	4.62%	-0.24%	-0.17%	3.68%	7.87%	-	-
Horiz. %	114.72%	116.52%	111.38%	111.65%	111.84%	107.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.25	1.52	0.95	1.40	1.47	1.49	1.20	-
P/RPS	1.30	1.36	0.82	1.46	0.98	0.98	0.87	6.91%
YoY %	-4.41%	65.85%	-43.84%	48.98%	0.00%	12.64%	-	-
Horiz. %	149.43%	156.32%	94.25%	167.82%	112.64%	112.64%	100.00%	-
P/EPS	-61.37	19.70	12.06	24.38	8.45	5.35	4.29	-
YoY %	-411.52%	63.35%	-50.53%	188.52%	57.94%	24.71%	-	-
Horiz. %	-1,430.54%	459.21%	281.12%	568.30%	196.97%	124.71%	100.00%	-
EY	-1.63	5.08	8.29	4.10	11.84	18.68	23.29	-
YoY %	-132.09%	-38.72%	102.20%	-65.37%	-36.62%	-19.79%	-	-
Horiz. %	-7.00%	21.81%	35.59%	17.60%	50.84%	80.21%	100.00%	-
DY	7.85	6.58	10.53	7.14	6.80	6.71	3.33	15.35%
YoY %	19.30%	-37.51%	47.48%	5.00%	1.34%	101.50%	-	-
Horiz. %	235.74%	197.60%	316.22%	214.41%	204.20%	201.50%	100.00%	-
P/NAPS	0.41	0.49	0.32	0.47	0.49	0.51	0.45	-1.53%
YoY %	-16.33%	53.12%	-31.91%	-4.08%	-3.92%	13.33%	-	-
Horiz. %	91.11%	108.89%	71.11%	104.44%	108.89%	113.33%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	12/05/11	12/05/10	14/05/09	22/05/08	25/05/07	07/06/06	16/05/05	-
Price	1.28	1.40	1.10	1.52	1.44	1.33	1.22	-
P/RPS	1.33	1.26	0.95	1.59	0.96	0.88	0.88	7.12%
YoY %	5.56%	32.63%	-40.25%	65.63%	9.09%	0.00%	-	-
Horiz. %	151.14%	143.18%	107.95%	180.68%	109.09%	100.00%	100.00%	-
P/EPS	-62.85	18.15	13.96	26.47	8.28	4.78	4.36	-
YoY %	-446.28%	30.01%	-47.26%	219.69%	73.22%	9.63%	-	-
Horiz. %	-1,441.51%	416.28%	320.18%	607.11%	189.91%	109.63%	100.00%	-
EY	-1.59	5.51	7.16	3.78	12.08	20.93	22.91	-
YoY %	-128.86%	-23.04%	89.42%	-68.71%	-42.28%	-8.64%	-	-
Horiz. %	-6.94%	24.05%	31.25%	16.50%	52.73%	91.36%	100.00%	-
DY	7.67	7.14	9.09	6.58	6.94	7.52	3.28	15.20%
YoY %	7.42%	-21.45%	38.15%	-5.19%	-7.71%	129.27%	-	-
Horiz. %	233.84%	217.68%	277.13%	200.61%	211.59%	229.27%	100.00%	-
P/NAPS	0.42	0.45	0.37	0.51	0.48	0.46	0.45	-1.14%
YoY %	-6.67%	21.62%	-27.45%	6.25%	4.35%	2.22%	-	-
Horiz. %	93.33%	100.00%	82.22%	113.33%	106.67%	102.22%	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