[OIB] QoQ Quarter Result on 31-Dec-2001 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 135.2%
YoY- 164.62%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 33,568 28,968 27,045 45,539 30,619 35,337 19,580 43.19%
PBT 8,739 9,018 4,429 7,123 2,988 2,460 3,395 87.71%
Tax -2,406 -1,741 -1,270 -2,045 -829 -1,029 -1,233 56.09%
NP 6,333 7,277 3,159 5,078 2,159 1,431 2,162 104.59%
-
NP to SH 6,433 7,277 3,159 5,078 2,159 1,431 2,162 106.73%
-
Tax Rate 27.53% 19.31% 28.67% 28.71% 27.74% 41.83% 36.32% -
Total Cost 27,235 21,691 23,886 40,461 28,460 33,906 17,418 34.67%
-
Net Worth 204,353 195,676 188,099 184,572 184,414 182,314 181,067 8.39%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 6,312 - - - 6,317 - -
Div Payout % - 86.74% - - - 441.50% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 204,353 195,676 188,099 184,572 184,414 182,314 181,067 8.39%
NOSH 91,638 90,173 90,000 90,035 89,958 90,254 90,083 1.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 18.87% 25.12% 11.68% 11.15% 7.05% 4.05% 11.04% -
ROE 3.15% 3.72% 1.68% 2.75% 1.17% 0.78% 1.19% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 36.63 32.12 30.05 50.58 34.04 39.15 21.74 41.55%
EPS 7.02 8.07 3.51 5.64 2.40 1.59 2.40 104.39%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.23 2.17 2.09 2.05 2.05 2.02 2.01 7.16%
Adjusted Per Share Value based on latest NOSH - 90,035
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.19 6.21 5.80 9.76 6.56 7.57 4.20 43.05%
EPS 1.38 1.56 0.68 1.09 0.46 0.31 0.46 107.86%
DPS 0.00 1.35 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.438 0.4194 0.4032 0.3956 0.3953 0.3908 0.3881 8.38%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.30 1.30 1.60 1.23 1.13 1.45 1.39 -
P/RPS 3.55 4.05 5.32 2.43 3.32 3.70 6.40 -32.46%
P/EPS 18.52 16.11 45.58 21.81 47.08 91.45 57.92 -53.20%
EY 5.40 6.21 2.19 4.59 2.12 1.09 1.73 113.43%
DY 0.00 5.38 0.00 0.00 0.00 4.83 0.00 -
P/NAPS 0.58 0.60 0.77 0.60 0.55 0.72 0.69 -10.92%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 13/11/02 22/08/02 20/05/02 07/02/02 26/11/01 16/08/01 17/05/01 -
Price 1.33 1.32 1.50 1.40 1.35 1.28 1.40 -
P/RPS 3.63 4.11 4.99 2.77 3.97 3.27 6.44 -31.74%
P/EPS 18.95 16.36 42.74 24.82 56.25 80.73 58.33 -52.70%
EY 5.28 6.11 2.34 4.03 1.78 1.24 1.71 111.89%
DY 0.00 5.30 0.00 0.00 0.00 5.47 0.00 -
P/NAPS 0.60 0.61 0.72 0.68 0.66 0.63 0.70 -9.75%

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