[OIB] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 22.49%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 38,575 30,761 25,226 28,305 25,757 24,789 25,938 30.13%
PBT 10,084 8,463 3,039 6,123 5,753 4,002 7,241 24.58%
Tax -2,904 -2,537 -606 -802 -1,409 -1,298 -1,305 70.03%
NP 7,180 5,926 2,433 5,321 4,344 2,704 5,936 13.45%
-
NP to SH 7,180 5,926 2,433 5,321 4,344 2,704 5,936 13.45%
-
Tax Rate 28.80% 29.98% 19.94% 13.10% 24.49% 32.43% 18.02% -
Total Cost 31,395 24,835 22,793 22,984 21,413 22,085 20,002 34.87%
-
Net Worth 234,209 229,802 223,037 220,551 214,942 215,418 212,720 6.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,611 - - - 6,309 -
Div Payout % - - 148.46% - - - 106.29% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 234,209 229,802 223,037 220,551 214,942 215,418 212,720 6.59%
NOSH 90,428 90,473 90,298 90,389 90,311 90,133 90,135 0.21%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.61% 19.26% 9.64% 18.80% 16.87% 10.91% 22.89% -
ROE 3.07% 2.58% 1.09% 2.41% 2.02% 1.26% 2.79% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.66 34.00 27.94 31.31 28.52 27.50 28.78 29.84%
EPS 7.94 6.55 2.69 5.89 4.81 3.00 6.58 13.27%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 7.00 -
NAPS 2.59 2.54 2.47 2.44 2.38 2.39 2.36 6.36%
Adjusted Per Share Value based on latest NOSH - 90,389
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.27 6.59 5.41 6.07 5.52 5.31 5.56 30.14%
EPS 1.54 1.27 0.52 1.14 0.93 0.58 1.27 13.64%
DPS 0.00 0.00 0.77 0.00 0.00 0.00 1.35 -
NAPS 0.502 0.4925 0.478 0.4727 0.4607 0.4617 0.4559 6.60%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.24 1.27 1.45 1.50 1.32 1.31 1.30 -
P/RPS 2.91 3.74 5.19 4.79 4.63 4.76 4.52 -25.34%
P/EPS 15.62 19.39 53.82 25.48 27.44 43.67 19.74 -14.38%
EY 6.40 5.16 1.86 3.92 3.64 2.29 5.07 16.71%
DY 0.00 0.00 2.76 0.00 0.00 0.00 5.38 -
P/NAPS 0.48 0.50 0.59 0.61 0.55 0.55 0.55 -8.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 23/11/04 19/08/04 20/05/04 19/02/04 19/11/03 21/08/03 -
Price 1.35 1.37 1.28 1.32 1.34 1.43 1.32 -
P/RPS 3.16 4.03 4.58 4.22 4.70 5.20 4.59 -21.94%
P/EPS 17.00 20.92 47.51 22.42 27.86 47.67 20.04 -10.34%
EY 5.88 4.78 2.10 4.46 3.59 2.10 4.99 11.50%
DY 0.00 0.00 3.13 0.00 0.00 0.00 5.30 -
P/NAPS 0.52 0.54 0.52 0.54 0.56 0.60 0.56 -4.79%

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