[OIB] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 60.15%
YoY- 119.16%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 134,523 133,493 138,672 123,044 104,077 105,134 101,092 21.00%
PBT 37,549 37,204 37,094 33,852 18,916 21,170 19,510 54.78%
Tax -6,621 -6,765 -10,884 -10,148 -4,115 -4,678 -5,414 14.37%
NP 30,928 30,438 26,210 23,704 14,801 16,492 14,096 68.93%
-
NP to SH 29,471 30,438 26,210 23,704 14,801 16,492 14,096 63.57%
-
Tax Rate 17.63% 18.18% 29.34% 29.98% 21.75% 22.10% 27.75% -
Total Cost 103,595 103,054 112,462 99,340 89,276 88,642 86,996 12.35%
-
Net Worth 250,458 243,207 234,243 229,802 223,053 220,347 214,779 10.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,041 - - - 3,612 - - -
Div Payout % 30.68% - - - 24.41% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 250,458 243,207 234,243 229,802 223,053 220,347 214,779 10.79%
NOSH 90,418 90,411 90,441 90,473 90,305 90,306 90,243 0.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 22.99% 22.80% 18.90% 19.26% 14.22% 15.69% 13.94% -
ROE 11.77% 12.52% 11.19% 10.31% 6.64% 7.48% 6.56% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 148.78 147.65 153.33 136.00 115.25 116.42 112.02 20.84%
EPS 32.59 33.67 28.98 26.20 16.39 18.27 15.62 63.35%
DPS 10.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.77 2.69 2.59 2.54 2.47 2.44 2.38 10.65%
Adjusted Per Share Value based on latest NOSH - 90,473
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.83 28.61 29.72 26.37 22.31 22.53 21.67 20.98%
EPS 6.32 6.52 5.62 5.08 3.17 3.53 3.02 63.68%
DPS 1.94 0.00 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.5368 0.5213 0.502 0.4925 0.4781 0.4723 0.4603 10.80%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.36 1.20 1.24 1.27 1.45 1.50 1.32 -
P/RPS 0.91 0.81 0.81 0.93 1.26 1.29 1.18 -15.91%
P/EPS 4.17 3.56 4.28 4.85 8.85 8.21 8.45 -37.57%
EY 23.97 28.06 23.37 20.63 11.30 12.17 11.83 60.19%
DY 7.35 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.49 0.45 0.48 0.50 0.59 0.61 0.55 -7.41%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 16/05/05 21/02/05 23/11/04 19/08/04 20/05/04 19/02/04 -
Price 1.34 1.22 1.35 1.37 1.28 1.32 1.34 -
P/RPS 0.90 0.83 0.88 1.01 1.11 1.13 1.20 -17.46%
P/EPS 4.11 3.62 4.66 5.23 7.81 7.23 8.58 -38.80%
EY 24.32 27.60 21.47 19.12 12.80 13.84 11.66 63.31%
DY 7.46 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.48 0.45 0.52 0.54 0.52 0.54 0.56 -9.77%

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