[OIB] QoQ Cumulative 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- -72.05%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 132,171 103,203 76,158 30,619 104,683 69,347 49,767 92.12%
PBT 23,559 14,540 10,111 2,988 11,992 9,533 6,137 145.77%
Tax -5,883 -4,143 -2,874 -829 -4,267 -3,239 -2,005 105.35%
NP 17,676 10,397 7,237 2,159 7,725 6,294 4,132 164.22%
-
NP to SH 17,676 10,397 7,237 2,159 7,725 6,294 4,132 164.22%
-
Tax Rate 24.97% 28.49% 28.42% 27.74% 35.58% 33.98% 32.67% -
Total Cost 114,495 92,806 68,921 28,460 96,958 63,053 45,635 84.95%
-
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% 5.53% 3.92% 1.17% 4.25% 3.48% 2.32% -
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 146.78 114.65 84.61 34.04 116.34 77.02 55.28 92.09%
EPS 19.63 11.55 8.04 2.40 8.58 6.99 4.59 164.17%
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 28.45 22.21 16.39 6.59 22.53 14.93 10.71 92.14%
EPS 3.80 2.24 1.56 0.46 1.66 1.35 0.89 163.88%
DPS 1.36 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 0.4206 0.405 0.3972 0.397 0.3912 0.3896 0.3837 6.33%
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 1.40 1.45 3.32 1.25 1.80 2.68 -52.14%
P/EPS 6.62 13.85 15.30 47.08 16.89 19.89 32.24 -65.29%
EY 15.10 7.22 6.54 2.12 5.92 5.03 3.10 188.18%
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 1.31 1.65 3.97 1.10 1.82 2.55 -50.15%
P/EPS 6.72 12.99 17.41 56.25 14.91 20.03 30.72 -63.79%
EY 14.87 7.70 5.74 1.78 6.71 4.99 3.26 175.80%
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