[OIB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -85.44%
YoY- -57.97%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 104,077 78,851 50,546 24,789 102,125 76,187 53,222 56.44%
PBT 18,916 15,878 9,755 4,002 24,906 17,665 12,089 34.81%
Tax -4,115 -3,509 -2,707 -1,298 -6,335 -5,031 -3,318 15.44%
NP 14,801 12,369 7,048 2,704 18,571 12,634 8,771 41.78%
-
NP to SH 14,801 12,369 7,048 2,704 18,571 12,634 8,771 41.78%
-
Tax Rate 21.75% 22.10% 27.75% 32.43% 25.44% 28.48% 27.45% -
Total Cost 89,276 66,482 43,498 22,085 83,554 63,553 44,451 59.25%
-
Net Worth 223,053 220,347 214,779 215,418 212,892 202,901 199,217 7.83%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,612 - - - 6,314 - - -
Div Payout % 24.41% - - - 34.00% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 223,053 220,347 214,779 215,418 212,892 202,901 199,217 7.83%
NOSH 90,305 90,306 90,243 90,133 90,208 90,178 90,143 0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.22% 15.69% 13.94% 10.91% 18.18% 16.58% 16.48% -
ROE 6.64% 5.61% 3.28% 1.26% 8.72% 6.23% 4.40% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 115.25 87.32 56.01 27.50 113.21 84.48 59.04 56.25%
EPS 16.39 13.70 7.81 3.00 20.59 14.01 9.73 41.61%
DPS 4.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.47 2.44 2.38 2.39 2.36 2.25 2.21 7.70%
Adjusted Per Share Value based on latest NOSH - 90,133
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.31 16.90 10.83 5.31 21.89 16.33 11.41 56.43%
EPS 3.17 2.65 1.51 0.58 3.98 2.71 1.88 41.71%
DPS 0.77 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.4781 0.4723 0.4603 0.4617 0.4563 0.4349 0.427 7.83%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 1.50 1.32 1.31 1.30 1.20 1.22 -
P/RPS 1.26 1.72 2.36 4.76 1.15 1.42 2.07 -28.19%
P/EPS 8.85 10.95 16.90 43.67 6.31 8.57 12.54 -20.74%
EY 11.30 9.13 5.92 2.29 15.84 11.67 7.98 26.12%
DY 2.76 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.59 0.61 0.55 0.55 0.55 0.53 0.55 4.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 20/05/04 19/02/04 19/11/03 21/08/03 22/05/03 20/02/03 -
Price 1.28 1.32 1.34 1.43 1.32 1.25 1.34 -
P/RPS 1.11 1.51 2.39 5.20 1.17 1.48 2.27 -37.95%
P/EPS 7.81 9.64 17.16 47.67 6.41 8.92 13.77 -31.50%
EY 12.80 10.38 5.83 2.10 15.60 11.21 7.26 45.99%
DY 3.13 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 0.52 0.54 0.56 0.60 0.56 0.56 0.61 -10.10%

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