[OIB] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 1.17%
YoY- 7.51%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 132,171 138,540 131,075 112,673 104,684 90,875 86,786 32.47%
PBT 23,558 17,000 15,966 11,735 11,992 10,755 9,727 80.63%
Tax -7,643 -6,478 -5,662 -4,064 -4,268 -3,888 -3,143 81.12%
NP 15,915 10,522 10,304 7,671 7,724 6,867 6,584 80.40%
-
NP to SH 16,058 10,665 10,447 7,814 7,724 6,867 6,584 81.48%
-
Tax Rate 32.44% 38.11% 35.46% 34.63% 35.59% 36.15% 32.31% -
Total Cost 116,256 128,018 120,771 105,002 96,960 84,008 80,202 28.16%
-
Net Worth 180,346 180,000 180,070 184,414 182,314 181,067 178,385 0.73%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 6,312 6,317 6,317 6,317 6,317 4,520 4,520 25.01%
Div Payout % 39.31% 59.24% 60.48% 80.85% 81.79% 65.83% 68.66% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 180,346 180,000 180,070 184,414 182,314 181,067 178,385 0.73%
NOSH 90,173 90,000 90,035 89,958 90,254 90,083 90,093 0.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 12.04% 7.59% 7.86% 6.81% 7.38% 7.56% 7.59% -
ROE 8.90% 5.93% 5.80% 4.24% 4.24% 3.79% 3.69% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 146.57 153.93 145.58 125.25 115.99 100.88 96.33 32.39%
EPS 17.81 11.85 11.60 8.69 8.56 7.62 7.31 81.35%
DPS 7.00 7.00 7.00 7.00 7.00 5.04 5.04 24.55%
NAPS 2.00 2.00 2.00 2.05 2.02 2.01 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 89,958
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 28.33 29.69 28.09 24.15 22.44 19.48 18.60 32.48%
EPS 3.44 2.29 2.24 1.67 1.66 1.47 1.41 81.52%
DPS 1.35 1.35 1.35 1.35 1.35 0.97 0.97 24.73%
NAPS 0.3865 0.3858 0.3859 0.3953 0.3908 0.3881 0.3823 0.73%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.30 1.60 1.23 1.13 1.45 1.39 1.48 -
P/RPS 0.89 1.04 0.84 0.90 1.25 1.38 1.54 -30.68%
P/EPS 7.30 13.50 10.60 13.01 16.94 18.23 20.25 -49.44%
EY 13.70 7.41 9.43 7.69 5.90 5.48 4.94 97.76%
DY 5.38 4.38 5.69 6.19 4.83 3.63 3.41 35.63%
P/NAPS 0.65 0.80 0.62 0.55 0.72 0.69 0.75 -9.12%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 20/05/02 07/02/02 26/11/01 16/08/01 17/05/01 15/02/01 -
Price 1.32 1.50 1.40 1.35 1.28 1.40 1.41 -
P/RPS 0.90 0.97 0.96 1.08 1.10 1.39 1.46 -27.63%
P/EPS 7.41 12.66 12.07 15.54 14.96 18.37 19.29 -47.24%
EY 13.49 7.90 8.29 6.43 6.69 5.44 5.18 89.61%
DY 5.30 4.67 5.00 5.19 5.47 3.60 3.57 30.23%
P/NAPS 0.66 0.75 0.70 0.66 0.63 0.70 0.71 -4.76%

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