[OIB] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 143.57%
YoY- 119.16%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 34,403 30,784 38,575 30,761 25,226 28,305 25,757 21.30%
PBT 9,646 9,356 10,084 8,463 3,039 6,123 5,753 41.17%
Tax -2,495 369 -2,904 -2,537 -606 -802 -1,409 46.41%
NP 7,151 9,725 7,180 5,926 2,433 5,321 4,344 39.46%
-
NP to SH 6,642 9,725 7,180 5,926 2,433 5,321 4,344 32.75%
-
Tax Rate 25.87% -3.94% 28.80% 29.98% 19.94% 13.10% 24.49% -
Total Cost 27,252 21,059 31,395 24,835 22,793 22,984 21,413 17.45%
-
Net Worth 250,520 243,124 234,209 229,802 223,037 220,551 214,942 10.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,044 - - - 3,611 - - -
Div Payout % 136.16% - - - 148.46% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 250,520 243,124 234,209 229,802 223,037 220,551 214,942 10.76%
NOSH 90,440 90,381 90,428 90,473 90,298 90,389 90,311 0.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.79% 31.59% 18.61% 19.26% 9.64% 18.80% 16.87% -
ROE 2.65% 4.00% 3.07% 2.58% 1.09% 2.41% 2.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.04 34.06 42.66 34.00 27.94 31.31 28.52 21.19%
EPS 7.35 10.76 7.94 6.55 2.69 5.89 4.81 32.70%
DPS 10.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.77 2.69 2.59 2.54 2.47 2.44 2.38 10.65%
Adjusted Per Share Value based on latest NOSH - 90,473
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.37 6.60 8.27 6.59 5.41 6.07 5.52 21.27%
EPS 1.42 2.08 1.54 1.27 0.52 1.14 0.93 32.63%
DPS 1.94 0.00 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.5369 0.5211 0.502 0.4925 0.478 0.4727 0.4607 10.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.36 1.20 1.24 1.27 1.45 1.50 1.32 -
P/RPS 3.58 3.52 2.91 3.74 5.19 4.79 4.63 -15.77%
P/EPS 18.52 11.15 15.62 19.39 53.82 25.48 27.44 -23.07%
EY 5.40 8.97 6.40 5.16 1.86 3.92 3.64 30.10%
DY 7.35 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.49 0.45 0.48 0.50 0.59 0.61 0.55 -7.41%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 16/05/05 21/02/05 23/11/04 19/08/04 20/05/04 19/02/04 -
Price 1.34 1.22 1.35 1.37 1.28 1.32 1.34 -
P/RPS 3.52 3.58 3.16 4.03 4.58 4.22 4.70 -17.54%
P/EPS 18.25 11.34 17.00 20.92 47.51 22.42 27.86 -24.59%
EY 5.48 8.82 5.88 4.78 2.10 4.46 3.59 32.60%
DY 7.46 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.48 0.45 0.52 0.54 0.52 0.54 0.56 -9.77%

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