[OIB] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -3.97%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 101,092 99,156 102,125 101,582 106,444 134,272 132,171 -16.32%
PBT 19,510 16,008 24,906 23,553 24,178 34,956 23,559 -11.78%
Tax -5,414 -5,192 -6,335 -6,708 -6,636 -9,624 -5,883 -5.37%
NP 14,096 10,816 18,571 16,845 17,542 25,332 17,676 -13.96%
-
NP to SH 14,096 10,816 18,571 16,845 17,542 25,732 17,676 -13.96%
-
Tax Rate 27.75% 32.43% 25.44% 28.48% 27.45% 27.53% 24.97% -
Total Cost 86,996 88,340 83,554 84,737 88,902 108,940 114,495 -16.69%
-
Net Worth 214,779 215,418 212,892 202,901 199,217 204,353 195,399 6.48%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 6,314 - - - 6,303 -
Div Payout % - - 34.00% - - - 35.66% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 214,779 215,418 212,892 202,901 199,217 204,353 195,399 6.48%
NOSH 90,243 90,133 90,208 90,178 90,143 91,638 90,045 0.14%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.94% 10.91% 18.18% 16.58% 16.48% 18.87% 13.37% -
ROE 6.56% 5.02% 8.72% 8.30% 8.81% 12.59% 9.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 112.02 110.01 113.21 112.65 118.08 146.52 146.78 -16.44%
EPS 15.62 12.00 20.59 18.68 19.46 28.08 19.63 -14.09%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 2.38 2.39 2.36 2.25 2.21 2.23 2.17 6.33%
Adjusted Per Share Value based on latest NOSH - 90,257
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.76 21.34 21.98 21.87 22.91 28.90 28.45 -16.32%
EPS 3.03 2.33 4.00 3.63 3.78 5.54 3.80 -13.97%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 1.36 -
NAPS 0.4623 0.4637 0.4583 0.4367 0.4288 0.4399 0.4206 6.48%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.32 1.31 1.30 1.20 1.22 1.30 1.30 -
P/RPS 1.18 1.19 1.15 1.07 1.03 0.89 0.89 20.62%
P/EPS 8.45 10.92 6.31 6.42 6.27 4.63 6.62 17.61%
EY 11.83 9.16 15.84 15.57 15.95 21.60 15.10 -14.97%
DY 0.00 0.00 5.38 0.00 0.00 0.00 5.38 -
P/NAPS 0.55 0.55 0.55 0.53 0.55 0.58 0.60 -5.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 19/11/03 21/08/03 22/05/03 20/02/03 13/11/02 22/08/02 -
Price 1.34 1.43 1.32 1.25 1.34 1.33 1.32 -
P/RPS 1.20 1.30 1.17 1.11 1.13 0.91 0.90 21.07%
P/EPS 8.58 11.92 6.41 6.69 6.89 4.74 6.72 17.63%
EY 11.66 8.39 15.60 14.94 14.52 21.11 14.87 -14.92%
DY 0.00 0.00 5.30 0.00 0.00 0.00 5.30 -
P/NAPS 0.56 0.60 0.56 0.56 0.61 0.60 0.61 -5.52%

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