[OIB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -63.61%
YoY- 197.96%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 102,125 76,187 53,222 33,568 132,171 103,203 76,158 21.66%
PBT 24,906 17,665 12,089 8,739 23,559 14,540 10,111 82.69%
Tax -6,335 -5,031 -3,318 -2,406 -5,883 -4,143 -2,874 69.61%
NP 18,571 12,634 8,771 6,333 17,676 10,397 7,237 87.75%
-
NP to SH 18,571 12,634 8,771 6,433 17,676 10,397 7,237 87.75%
-
Tax Rate 25.44% 28.48% 27.45% 27.53% 24.97% 28.49% 28.42% -
Total Cost 83,554 63,553 44,451 27,235 114,495 92,806 68,921 13.73%
-
Net Worth 212,892 202,901 199,217 204,353 195,399 188,136 184,525 10.03%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,314 - - - 6,303 - - -
Div Payout % 34.00% - - - 35.66% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 212,892 202,901 199,217 204,353 195,399 188,136 184,525 10.03%
NOSH 90,208 90,178 90,143 91,638 90,045 90,017 90,012 0.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.18% 16.58% 16.48% 18.87% 13.37% 10.07% 9.50% -
ROE 8.72% 6.23% 4.40% 3.15% 9.05% 5.53% 3.92% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.21 84.48 59.04 36.63 146.78 114.65 84.61 21.48%
EPS 20.59 14.01 9.73 7.02 19.63 11.55 8.04 87.50%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.36 2.25 2.21 2.23 2.17 2.09 2.05 9.87%
Adjusted Per Share Value based on latest NOSH - 91,638
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.98 16.40 11.46 7.23 28.45 22.21 16.39 21.67%
EPS 4.00 2.72 1.89 1.38 3.80 2.24 1.56 87.66%
DPS 1.36 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 0.4583 0.4367 0.4288 0.4399 0.4206 0.405 0.3972 10.03%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.30 1.20 1.22 1.30 1.30 1.60 1.23 -
P/RPS 1.15 1.42 2.07 3.55 0.89 1.40 1.45 -14.35%
P/EPS 6.31 8.57 12.54 18.52 6.62 13.85 15.30 -44.68%
EY 15.84 11.67 7.98 5.40 15.10 7.22 6.54 80.64%
DY 5.38 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.55 0.53 0.55 0.58 0.60 0.77 0.60 -5.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 22/05/03 20/02/03 13/11/02 22/08/02 20/05/02 07/02/02 -
Price 1.32 1.25 1.34 1.33 1.32 1.50 1.40 -
P/RPS 1.17 1.48 2.27 3.63 0.90 1.31 1.65 -20.53%
P/EPS 6.41 8.92 13.77 18.95 6.72 12.99 17.41 -48.72%
EY 15.60 11.21 7.26 5.28 14.87 7.70 5.74 95.10%
DY 5.30 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 0.56 0.56 0.61 0.60 0.61 0.72 0.68 -12.17%

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