[OIB] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 27.51%
YoY- 128.82%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 101,582 106,444 134,272 132,171 137,604 152,316 122,476 -11.73%
PBT 23,553 24,178 34,956 23,559 19,386 20,222 11,952 57.24%
Tax -6,708 -6,636 -9,624 -5,883 -5,524 -5,748 -3,316 60.01%
NP 16,845 17,542 25,332 17,676 13,862 14,474 8,636 56.17%
-
NP to SH 16,845 17,542 25,732 17,676 13,862 14,474 8,636 56.17%
-
Tax Rate 28.48% 27.45% 27.53% 24.97% 28.49% 28.42% 27.74% -
Total Cost 84,737 88,902 108,940 114,495 123,741 137,842 113,840 -17.88%
-
Net Worth 202,901 199,217 204,353 195,399 188,136 184,525 184,414 6.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 6,303 - - - -
Div Payout % - - - 35.66% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 202,901 199,217 204,353 195,399 188,136 184,525 184,414 6.58%
NOSH 90,178 90,143 91,638 90,045 90,017 90,012 89,958 0.16%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 16.58% 16.48% 18.87% 13.37% 10.07% 9.50% 7.05% -
ROE 8.30% 8.81% 12.59% 9.05% 7.37% 7.84% 4.68% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 112.65 118.08 146.52 146.78 152.86 169.22 136.15 -11.87%
EPS 18.68 19.46 28.08 19.63 15.40 16.08 9.60 55.92%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.25 2.21 2.23 2.17 2.09 2.05 2.05 6.40%
Adjusted Per Share Value based on latest NOSH - 90,173
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.77 22.81 28.78 28.33 29.49 32.65 26.25 -11.73%
EPS 3.61 3.76 5.52 3.79 2.97 3.10 1.85 56.21%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.4349 0.427 0.438 0.4188 0.4032 0.3955 0.3953 6.57%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.20 1.22 1.30 1.30 1.60 1.23 1.13 -
P/RPS 1.07 1.03 0.89 0.89 1.05 0.73 0.83 18.46%
P/EPS 6.42 6.27 4.63 6.62 10.39 7.65 11.77 -33.26%
EY 15.57 15.95 21.60 15.10 9.63 13.07 8.50 49.76%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.58 0.60 0.77 0.60 0.55 -2.44%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 20/02/03 13/11/02 22/08/02 20/05/02 07/02/02 26/11/01 -
Price 1.25 1.34 1.33 1.32 1.50 1.40 1.35 -
P/RPS 1.11 1.13 0.91 0.90 0.98 0.83 0.99 7.93%
P/EPS 6.69 6.89 4.74 6.72 9.74 8.71 14.06 -39.07%
EY 14.94 14.52 21.11 14.87 10.27 11.49 7.11 64.12%
DY 0.00 0.00 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.60 0.61 0.72 0.68 0.66 -10.38%

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