[OIB] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 27.51%
YoY- 128.82%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 134,523 104,077 102,125 132,171 104,683 86,405 113,962 -0.17%
PBT 37,549 18,916 24,906 23,559 11,992 12,714 26,496 -0.36%
Tax -6,621 -4,115 -6,335 -5,883 -4,267 -3,281 -1,649 -1.46%
NP 30,928 14,801 18,571 17,676 7,725 9,433 24,847 -0.23%
-
NP to SH 29,471 14,801 18,571 17,676 7,725 9,433 24,847 -0.18%
-
Tax Rate 17.63% 21.75% 25.44% 24.97% 35.58% 25.81% 6.22% -
Total Cost 103,595 89,276 83,554 114,495 96,958 76,972 89,115 -0.15%
-
Net Worth 250,458 223,053 212,892 195,399 181,752 179,118 169,186 -0.41%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 9,041 3,612 6,314 6,303 6,298 - - -100.00%
Div Payout % 30.68% 24.41% 34.00% 35.66% 81.53% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 250,458 223,053 212,892 195,399 181,752 179,118 169,186 -0.41%
NOSH 90,418 90,305 90,208 90,045 89,976 90,009 89,992 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 22.99% 14.22% 18.18% 13.37% 7.38% 10.92% 21.80% -
ROE 11.77% 6.64% 8.72% 9.05% 4.25% 5.27% 14.69% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 148.78 115.25 113.21 146.78 116.34 96.00 126.63 -0.17%
EPS 32.59 16.39 20.59 19.63 8.58 10.48 27.61 -0.17%
DPS 10.00 4.00 7.00 7.00 7.00 0.00 0.00 -100.00%
NAPS 2.77 2.47 2.36 2.17 2.02 1.99 1.88 -0.41%
Adjusted Per Share Value based on latest NOSH - 90,173
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 28.96 22.40 21.98 28.45 22.53 18.60 24.53 -0.17%
EPS 6.34 3.19 4.00 3.80 1.66 2.03 5.35 -0.18%
DPS 1.95 0.78 1.36 1.36 1.36 0.00 0.00 -100.00%
NAPS 0.5391 0.4801 0.4583 0.4206 0.3912 0.3856 0.3642 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.36 1.45 1.30 1.30 1.45 2.45 0.00 -
P/RPS 0.91 1.26 1.15 0.89 1.25 2.55 0.00 -100.00%
P/EPS 4.17 8.85 6.31 6.62 16.89 23.38 0.00 -100.00%
EY 23.97 11.30 15.84 15.10 5.92 4.28 0.00 -100.00%
DY 7.35 2.76 5.38 5.38 4.83 0.00 0.00 -100.00%
P/NAPS 0.49 0.59 0.55 0.60 0.72 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 16/08/05 19/08/04 21/08/03 22/08/02 16/08/01 17/08/00 - -
Price 1.34 1.28 1.32 1.32 1.28 2.80 0.00 -
P/RPS 0.90 1.11 1.17 0.90 1.10 2.92 0.00 -100.00%
P/EPS 4.11 7.81 6.41 6.72 14.91 26.72 0.00 -100.00%
EY 24.32 12.80 15.60 14.87 6.71 3.74 0.00 -100.00%
DY 7.46 3.13 5.30 5.30 5.47 0.00 0.00 -100.00%
P/NAPS 0.48 0.52 0.56 0.61 0.63 1.41 0.00 -100.00%

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