[OIB] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 2.09%
YoY- 55.31%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 109,235 135,120 132,171 138,540 131,075 112,673 104,684 2.86%
PBT 25,535 29,309 23,558 17,000 15,966 11,735 11,992 65.28%
Tax -7,559 -9,220 -7,643 -6,478 -5,662 -4,064 -4,268 46.23%
NP 17,976 20,089 15,915 10,522 10,304 7,671 7,724 75.34%
-
NP to SH 17,976 20,089 16,058 10,665 10,447 7,814 7,724 75.34%
-
Tax Rate 29.60% 31.46% 32.44% 38.11% 35.46% 34.63% 35.59% -
Total Cost 91,259 115,031 116,256 128,018 120,771 105,002 96,960 -3.94%
-
Net Worth 199,636 204,353 180,346 180,000 180,070 184,414 182,314 6.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,312 6,312 6,312 6,317 6,317 6,317 6,317 -0.05%
Div Payout % 35.11% 31.42% 39.31% 59.24% 60.48% 80.85% 81.79% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 199,636 204,353 180,346 180,000 180,070 184,414 182,314 6.22%
NOSH 90,333 91,638 90,173 90,000 90,035 89,958 90,254 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.46% 14.87% 12.04% 7.59% 7.86% 6.81% 7.38% -
ROE 9.00% 9.83% 8.90% 5.93% 5.80% 4.24% 4.24% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 120.92 147.45 146.57 153.93 145.58 125.25 115.99 2.80%
EPS 19.90 21.92 17.81 11.85 11.60 8.69 8.56 75.22%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.21 2.23 2.00 2.00 2.00 2.05 2.02 6.15%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 23.51 29.08 28.45 29.82 28.21 24.25 22.53 2.87%
EPS 3.87 4.32 3.46 2.30 2.25 1.68 1.66 75.54%
DPS 1.36 1.36 1.36 1.36 1.36 1.36 1.36 0.00%
NAPS 0.4297 0.4399 0.3882 0.3875 0.3876 0.397 0.3924 6.22%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.22 1.30 1.30 1.60 1.23 1.13 1.45 -
P/RPS 1.01 0.88 0.89 1.04 0.84 0.90 1.25 -13.21%
P/EPS 6.13 5.93 7.30 13.50 10.60 13.01 16.94 -49.12%
EY 16.31 16.86 13.70 7.41 9.43 7.69 5.90 96.60%
DY 5.74 5.38 5.38 4.38 5.69 6.19 4.83 12.16%
P/NAPS 0.55 0.58 0.65 0.80 0.62 0.55 0.72 -16.39%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 13/11/02 22/08/02 20/05/02 07/02/02 26/11/01 16/08/01 -
Price 1.34 1.33 1.32 1.50 1.40 1.35 1.28 -
P/RPS 1.11 0.90 0.90 0.97 0.96 1.08 1.10 0.60%
P/EPS 6.73 6.07 7.41 12.66 12.07 15.54 14.96 -41.20%
EY 14.85 16.48 13.49 7.90 8.29 6.43 6.69 69.91%
DY 5.22 5.26 5.30 4.67 5.00 5.19 5.47 -3.06%
P/NAPS 0.61 0.60 0.66 0.75 0.70 0.66 0.63 -2.12%

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