[OIB] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -41.76%
YoY- -57.97%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 165,084 159,436 123,044 99,156 134,272 122,476 90,520 10.52%
PBT 31,824 39,500 33,852 16,008 34,956 11,952 12,980 16.11%
Tax -6,168 -5,700 -10,148 -5,192 -9,624 -3,316 -4,132 6.90%
NP 25,656 33,800 23,704 10,816 25,332 8,636 8,848 19.40%
-
NP to SH 22,860 30,528 23,704 10,816 25,732 8,636 8,848 17.13%
-
Tax Rate 19.38% 14.43% 29.98% 32.43% 27.53% 27.74% 31.83% -
Total Cost 139,428 125,636 99,340 88,340 108,940 113,840 81,672 9.31%
-
Net Worth 273,090 257,715 229,802 215,418 204,353 184,414 180,736 7.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 273,090 257,715 229,802 215,418 204,353 184,414 180,736 7.11%
NOSH 90,427 90,426 90,473 90,133 91,638 89,958 89,918 0.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.54% 21.20% 19.26% 10.91% 18.87% 7.05% 9.77% -
ROE 8.37% 11.85% 10.31% 5.02% 12.59% 4.68% 4.90% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 182.56 176.32 136.00 110.01 146.52 136.15 100.67 10.42%
EPS 25.28 33.76 26.20 12.00 28.08 9.60 9.84 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.85 2.54 2.39 2.23 2.05 2.01 7.01%
Adjusted Per Share Value based on latest NOSH - 90,133
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.53 34.32 26.49 21.34 28.90 26.36 19.48 10.53%
EPS 4.92 6.57 5.10 2.33 5.54 1.86 1.90 17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5878 0.5547 0.4947 0.4637 0.4399 0.397 0.389 7.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.40 1.31 1.27 1.31 1.30 1.13 2.26 -
P/RPS 0.77 0.74 0.93 1.19 0.89 0.83 2.24 -16.29%
P/EPS 5.54 3.88 4.85 10.92 4.63 11.77 22.97 -21.09%
EY 18.06 25.77 20.63 9.16 21.60 8.50 4.35 26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.50 0.55 0.58 0.55 1.12 -13.77%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 16/11/05 23/11/04 19/11/03 13/11/02 26/11/01 09/11/00 -
Price 1.38 1.32 1.37 1.43 1.33 1.35 1.80 -
P/RPS 0.76 0.75 1.01 1.30 0.91 0.99 1.79 -13.29%
P/EPS 5.46 3.91 5.23 11.92 4.74 14.06 18.29 -18.24%
EY 18.32 25.58 19.12 8.39 21.11 7.11 5.47 22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.54 0.60 0.60 0.66 0.90 -10.57%

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