[OIB] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 58.38%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 25,757 24,789 25,938 22,966 19,654 33,568 28,968 -7.51%
PBT 5,753 4,002 7,241 5,576 3,349 8,739 9,018 -25.83%
Tax -1,409 -1,298 -1,305 -1,713 -910 -2,406 -1,741 -13.12%
NP 4,344 2,704 5,936 3,863 2,439 6,333 7,277 -29.03%
-
NP to SH 4,344 2,704 5,936 3,863 2,439 6,433 7,277 -29.03%
-
Tax Rate 24.49% 32.43% 18.02% 30.72% 27.17% 27.53% 19.31% -
Total Cost 21,413 22,085 20,002 19,103 17,215 27,235 21,691 -0.85%
-
Net Worth 214,942 215,418 212,720 203,078 199,636 204,353 195,676 6.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 6,309 - - - 6,312 -
Div Payout % - - 106.29% - - - 86.74% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 214,942 215,418 212,720 203,078 199,636 204,353 195,676 6.44%
NOSH 90,311 90,133 90,135 90,257 90,333 91,638 90,173 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.87% 10.91% 22.89% 16.82% 12.41% 18.87% 25.12% -
ROE 2.02% 1.26% 2.79% 1.90% 1.22% 3.15% 3.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.52 27.50 28.78 25.45 21.76 36.63 32.12 -7.59%
EPS 4.81 3.00 6.58 4.28 2.70 7.02 8.07 -29.10%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 2.38 2.39 2.36 2.25 2.21 2.23 2.17 6.33%
Adjusted Per Share Value based on latest NOSH - 90,257
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.52 5.31 5.56 4.92 4.21 7.19 6.21 -7.53%
EPS 0.93 0.58 1.27 0.83 0.52 1.38 1.56 -29.09%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 1.35 -
NAPS 0.4607 0.4617 0.4559 0.4353 0.4279 0.438 0.4194 6.44%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.32 1.31 1.30 1.20 1.22 1.30 1.30 -
P/RPS 4.63 4.76 4.52 4.72 5.61 3.55 4.05 9.30%
P/EPS 27.44 43.67 19.74 28.04 45.19 18.52 16.11 42.48%
EY 3.64 2.29 5.07 3.57 2.21 5.40 6.21 -29.89%
DY 0.00 0.00 5.38 0.00 0.00 0.00 5.38 -
P/NAPS 0.55 0.55 0.55 0.53 0.55 0.58 0.60 -5.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 19/11/03 21/08/03 22/05/03 20/02/03 13/11/02 22/08/02 -
Price 1.34 1.43 1.32 1.25 1.34 1.33 1.32 -
P/RPS 4.70 5.20 4.59 4.91 6.16 3.63 4.11 9.32%
P/EPS 27.86 47.67 20.04 29.21 49.63 18.95 16.36 42.46%
EY 3.59 2.10 4.99 3.42 2.01 5.28 6.11 -29.78%
DY 0.00 0.00 5.30 0.00 0.00 0.00 5.30 -
P/NAPS 0.56 0.60 0.56 0.56 0.61 0.60 0.61 -5.52%

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