[OIB] QoQ TTM 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- 33.7%
YoY- 58.67%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 135,120 132,171 138,540 131,075 112,673 104,684 90,875 30.24%
PBT 29,309 23,558 17,000 15,966 11,735 11,992 10,755 94.98%
Tax -9,220 -7,643 -6,478 -5,662 -4,064 -4,268 -3,888 77.73%
NP 20,089 15,915 10,522 10,304 7,671 7,724 6,867 104.41%
-
NP to SH 20,089 16,058 10,665 10,447 7,814 7,724 6,867 104.41%
-
Tax Rate 31.46% 32.44% 38.11% 35.46% 34.63% 35.59% 36.15% -
Total Cost 115,031 116,256 128,018 120,771 105,002 96,960 84,008 23.28%
-
Net Worth 204,353 180,346 180,000 180,070 184,414 182,314 181,067 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 6,312 6,317 6,317 6,317 6,317 4,520 24.91%
Div Payout % 31.42% 39.31% 59.24% 60.48% 80.85% 81.79% 65.83% -
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 204,353 180,346 180,000 180,070 184,414 182,314 181,067 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 14.87% 12.04% 7.59% 7.86% 6.81% 7.38% 7.56% -
ROE 9.83% 8.90% 5.93% 5.80% 4.24% 4.24% 3.79% -
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 147.45 146.57 153.93 145.58 125.25 115.99 100.88 28.76%
EPS 21.92 17.81 11.85 11.60 8.69 8.56 7.62 102.13%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 5.04 24.45%
NAPS 2.23 2.00 2.00 2.00 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 29.08 28.45 29.82 28.21 24.25 22.53 19.56 30.23%
EPS 4.32 3.46 2.30 2.25 1.68 1.66 1.48 104.11%
DPS 1.36 1.36 1.36 1.36 1.36 1.36 0.97 25.24%
NAPS 0.4399 0.3882 0.3875 0.3876 0.397 0.3924 0.3897 8.40%
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 0.88 0.89 1.04 0.84 0.90 1.25 1.38 -25.89%
P/EPS 5.93 7.30 13.50 10.60 13.01 16.94 18.23 -52.66%
EY 16.86 13.70 7.41 9.43 7.69 5.90 5.48 111.39%
DY 5.38 5.38 4.38 5.69 6.19 4.83 3.63 29.96%
P/NAPS 0.58 0.65 0.80 0.62 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 0.90 0.90 0.97 0.96 1.08 1.10 1.39 -25.13%
P/EPS 6.07 7.41 12.66 12.07 15.54 14.96 18.37 -52.17%
EY 16.48 13.49 7.90 8.29 6.43 6.69 5.44 109.22%
DY 5.26 5.30 4.67 5.00 5.19 5.47 3.60 28.73%
P/NAPS 0.60 0.66 0.75 0.70 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