[OIB] QoQ 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- -11.6%
YoY- 197.96%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 25,938 22,966 19,654 33,568 28,968 27,045 45,539 -31.35%
PBT 7,241 5,576 3,349 8,739 9,018 4,429 7,123 1.10%
Tax -1,305 -1,713 -910 -2,406 -1,741 -1,270 -2,045 -25.93%
NP 5,936 3,863 2,439 6,333 7,277 3,159 5,078 11.00%
-
NP to SH 5,936 3,863 2,439 6,433 7,277 3,159 5,078 11.00%
-
Tax Rate 18.02% 30.72% 27.17% 27.53% 19.31% 28.67% 28.71% -
Total Cost 20,002 19,103 17,215 27,235 21,691 23,886 40,461 -37.55%
-
Net Worth 212,720 203,078 199,636 204,353 195,676 188,099 184,572 9.95%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,309 - - - 6,312 - - -
Div Payout % 106.29% - - - 86.74% - - -
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 212,720 203,078 199,636 204,353 195,676 188,099 184,572 9.95%
NOSH 90,135 90,257 90,333 91,638 90,173 90,000 90,035 0.07%
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 22.89% 16.82% 12.41% 18.87% 25.12% 11.68% 11.15% -
ROE 2.79% 1.90% 1.22% 3.15% 3.72% 1.68% 2.75% -
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 28.78 25.45 21.76 36.63 32.12 30.05 50.58 -31.40%
EPS 6.58 4.28 2.70 7.02 8.07 3.51 5.64 10.85%
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 5.56 4.92 4.21 7.19 6.21 5.80 9.76 -31.35%
EPS 1.27 0.83 0.52 1.38 1.56 0.68 1.09 10.75%
DPS 1.35 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.4559 0.4353 0.4279 0.438 0.4194 0.4032 0.3956 9.94%
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 4.52 4.72 5.61 3.55 4.05 5.32 2.43 51.41%
P/EPS 19.74 28.04 45.19 18.52 16.11 45.58 21.81 -6.44%
EY 5.07 3.57 2.21 5.40 6.21 2.19 4.59 6.87%
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 4.59 4.91 6.16 3.63 4.11 4.99 2.77 40.15%
P/EPS 20.04 29.21 49.63 18.95 16.36 42.74 24.82 -13.32%
EY 4.99 3.42 2.01 5.28 6.11 2.34 4.03 15.35%
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