[OIB] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 30.33%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 123,044 104,077 105,134 101,092 99,156 102,125 101,582 13.59%
PBT 33,852 18,916 21,170 19,510 16,008 24,906 23,553 27.27%
Tax -10,148 -4,115 -4,678 -5,414 -5,192 -6,335 -6,708 31.68%
NP 23,704 14,801 16,492 14,096 10,816 18,571 16,845 25.49%
-
NP to SH 23,704 14,801 16,492 14,096 10,816 18,571 16,845 25.49%
-
Tax Rate 29.98% 21.75% 22.10% 27.75% 32.43% 25.44% 28.48% -
Total Cost 99,340 89,276 88,642 86,996 88,340 83,554 84,737 11.14%
-
Net Worth 229,802 223,053 220,347 214,779 215,418 212,892 202,901 8.62%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 3,612 - - - 6,314 - -
Div Payout % - 24.41% - - - 34.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 229,802 223,053 220,347 214,779 215,418 212,892 202,901 8.62%
NOSH 90,473 90,305 90,306 90,243 90,133 90,208 90,178 0.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 19.26% 14.22% 15.69% 13.94% 10.91% 18.18% 16.58% -
ROE 10.31% 6.64% 7.48% 6.56% 5.02% 8.72% 8.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 136.00 115.25 116.42 112.02 110.01 113.21 112.65 13.34%
EPS 26.20 16.39 18.27 15.62 12.00 20.59 18.68 25.22%
DPS 0.00 4.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.54 2.47 2.44 2.38 2.39 2.36 2.25 8.39%
Adjusted Per Share Value based on latest NOSH - 90,311
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.37 22.31 22.53 21.67 21.25 21.89 21.77 13.59%
EPS 5.08 3.17 3.53 3.02 2.32 3.98 3.61 25.49%
DPS 0.00 0.77 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.4925 0.4781 0.4723 0.4603 0.4617 0.4563 0.4349 8.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.27 1.45 1.50 1.32 1.31 1.30 1.20 -
P/RPS 0.93 1.26 1.29 1.18 1.19 1.15 1.07 -8.90%
P/EPS 4.85 8.85 8.21 8.45 10.92 6.31 6.42 -17.00%
EY 20.63 11.30 12.17 11.83 9.16 15.84 15.57 20.57%
DY 0.00 2.76 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.50 0.59 0.61 0.55 0.55 0.55 0.53 -3.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 19/08/04 20/05/04 19/02/04 19/11/03 21/08/03 22/05/03 -
Price 1.37 1.28 1.32 1.34 1.43 1.32 1.25 -
P/RPS 1.01 1.11 1.13 1.20 1.30 1.17 1.11 -6.08%
P/EPS 5.23 7.81 7.23 8.58 11.92 6.41 6.69 -15.09%
EY 19.12 12.80 13.84 11.66 8.39 15.60 14.94 17.82%
DY 0.00 3.13 0.00 0.00 0.00 5.30 0.00 -
P/NAPS 0.54 0.52 0.54 0.56 0.60 0.56 0.56 -2.38%

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