[OIB] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 11.79%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 132,171 137,604 152,316 122,476 104,683 92,462 99,534 20.87%
PBT 23,559 19,386 20,222 11,952 11,992 12,710 12,274 54.63%
Tax -5,883 -5,524 -5,748 -3,316 -4,267 -4,318 -4,010 29.20%
NP 17,676 13,862 14,474 8,636 7,725 8,392 8,264 66.23%
-
NP to SH 17,676 13,862 14,474 8,636 7,725 8,392 8,264 66.23%
-
Tax Rate 24.97% 28.49% 28.42% 27.74% 35.58% 33.97% 32.67% -
Total Cost 114,495 123,741 137,842 113,840 96,958 84,070 91,270 16.36%
-
Net Worth 195,399 188,136 184,525 184,414 181,752 180,986 178,243 6.33%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 6,303 - - - 6,298 - - -
Div Payout % 35.66% - - - 81.53% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 195,399 188,136 184,525 184,414 181,752 180,986 178,243 6.33%
NOSH 90,045 90,017 90,012 89,958 89,976 90,042 90,021 0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.37% 10.07% 9.50% 7.05% 7.38% 9.08% 8.30% -
ROE 9.05% 7.37% 7.84% 4.68% 4.25% 4.64% 4.64% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 146.78 152.86 169.22 136.15 116.34 102.69 110.57 20.84%
EPS 19.63 15.40 16.08 9.60 8.58 9.32 9.18 66.20%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.17 2.09 2.05 2.05 2.02 2.01 1.98 6.31%
Adjusted Per Share Value based on latest NOSH - 89,958
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 28.33 29.49 32.65 26.25 22.44 19.82 21.33 20.89%
EPS 3.79 2.97 3.10 1.85 1.66 1.80 1.77 66.36%
DPS 1.35 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.4188 0.4032 0.3955 0.3953 0.3895 0.3879 0.382 6.34%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.30 1.60 1.23 1.13 1.45 1.39 1.48 -
P/RPS 0.89 1.05 0.73 0.83 1.25 1.35 1.34 -23.93%
P/EPS 6.62 10.39 7.65 11.77 16.89 14.91 16.12 -44.84%
EY 15.10 9.63 13.07 8.50 5.92 6.71 6.20 81.31%
DY 5.38 0.00 0.00 0.00 4.83 0.00 0.00 -
P/NAPS 0.60 0.77 0.60 0.55 0.72 0.69 0.75 -13.85%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 20/05/02 07/02/02 26/11/01 16/08/01 17/05/01 15/02/01 -
Price 1.32 1.50 1.40 1.35 1.28 1.40 1.41 -
P/RPS 0.90 0.98 0.83 0.99 1.10 1.36 1.28 -20.97%
P/EPS 6.72 9.74 8.71 14.06 14.91 15.02 15.36 -42.45%
EY 14.87 10.27 11.49 7.11 6.71 6.66 6.51 73.70%
DY 5.30 0.00 0.00 0.00 5.47 0.00 0.00 -
P/NAPS 0.61 0.72 0.68 0.66 0.63 0.70 0.71 -9.65%

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