[OIB] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 16.13%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 142,274 159,436 134,523 133,493 138,672 123,044 104,077 23.10%
PBT 36,216 39,500 37,549 37,204 37,094 33,852 18,916 54.00%
Tax -7,944 -5,700 -6,621 -6,765 -10,884 -10,148 -4,115 54.85%
NP 28,272 33,800 30,928 30,438 26,210 23,704 14,801 53.76%
-
NP to SH 25,888 30,528 29,471 30,438 26,210 23,704 14,801 45.02%
-
Tax Rate 21.94% 14.43% 17.63% 18.18% 29.34% 29.98% 21.75% -
Total Cost 114,002 125,636 103,595 103,054 112,462 99,340 89,276 17.64%
-
Net Worth 273,884 257,715 250,458 243,207 234,243 229,802 223,053 14.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 9,041 - - - 3,612 -
Div Payout % - - 30.68% - - - 24.41% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 273,884 257,715 250,458 243,207 234,243 229,802 223,053 14.62%
NOSH 90,391 90,426 90,418 90,411 90,441 90,473 90,305 0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.87% 21.20% 22.99% 22.80% 18.90% 19.26% 14.22% -
ROE 9.45% 11.85% 11.77% 12.52% 11.19% 10.31% 6.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 157.40 176.32 148.78 147.65 153.33 136.00 115.25 23.02%
EPS 28.64 33.76 32.59 33.67 28.98 26.20 16.39 44.92%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 4.00 -
NAPS 3.03 2.85 2.77 2.69 2.59 2.54 2.47 14.55%
Adjusted Per Share Value based on latest NOSH - 90,381
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.49 34.17 28.83 28.61 29.72 26.37 22.31 23.08%
EPS 5.55 6.54 6.32 6.52 5.62 5.08 3.17 45.11%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 0.77 -
NAPS 0.587 0.5524 0.5368 0.5213 0.502 0.4925 0.4781 14.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.36 1.31 1.36 1.20 1.24 1.27 1.45 -
P/RPS 0.86 0.74 0.91 0.81 0.81 0.93 1.26 -22.42%
P/EPS 4.75 3.88 4.17 3.56 4.28 4.85 8.85 -33.88%
EY 21.06 25.77 23.97 28.06 23.37 20.63 11.30 51.27%
DY 0.00 0.00 7.35 0.00 0.00 0.00 2.76 -
P/NAPS 0.45 0.46 0.49 0.45 0.48 0.50 0.59 -16.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/03/06 16/11/05 16/08/05 16/05/05 21/02/05 23/11/04 19/08/04 -
Price 1.45 1.32 1.34 1.22 1.35 1.37 1.28 -
P/RPS 0.92 0.75 0.90 0.83 0.88 1.01 1.11 -11.73%
P/EPS 5.06 3.91 4.11 3.62 4.66 5.23 7.81 -25.06%
EY 19.75 25.58 24.32 27.60 21.47 19.12 12.80 33.42%
DY 0.00 0.00 7.46 0.00 0.00 0.00 3.13 -
P/NAPS 0.48 0.46 0.48 0.45 0.52 0.54 0.52 -5.18%

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