[OIB] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 60.15%
YoY- 119.16%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 95,024 165,084 159,436 123,044 99,156 134,272 122,476 -4.13%
PBT 15,112 31,824 39,500 33,852 16,008 34,956 11,952 3.98%
Tax -2,340 -6,168 -5,700 -10,148 -5,192 -9,624 -3,316 -5.64%
NP 12,772 25,656 33,800 23,704 10,816 25,332 8,636 6.73%
-
NP to SH 11,024 22,860 30,528 23,704 10,816 25,732 8,636 4.15%
-
Tax Rate 15.48% 19.38% 14.43% 29.98% 32.43% 27.53% 27.74% -
Total Cost 82,252 139,428 125,636 99,340 88,340 108,940 113,840 -5.27%
-
Net Worth 275,599 273,090 257,715 229,802 215,418 204,353 184,414 6.92%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 275,599 273,090 257,715 229,802 215,418 204,353 184,414 6.92%
NOSH 90,657 90,427 90,426 90,473 90,133 91,638 89,958 0.12%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.44% 15.54% 21.20% 19.26% 10.91% 18.87% 7.05% -
ROE 4.00% 8.37% 11.85% 10.31% 5.02% 12.59% 4.68% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 104.82 182.56 176.32 136.00 110.01 146.52 136.15 -4.26%
EPS 12.16 25.28 33.76 26.20 12.00 28.08 9.60 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.02 2.85 2.54 2.39 2.23 2.05 6.78%
Adjusted Per Share Value based on latest NOSH - 90,473
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.45 35.53 34.32 26.49 21.34 28.90 26.36 -4.14%
EPS 2.37 4.92 6.57 5.10 2.33 5.54 1.86 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.5878 0.5547 0.4947 0.4637 0.4399 0.397 6.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.50 1.40 1.31 1.27 1.31 1.30 1.13 -
P/RPS 1.43 0.77 0.74 0.93 1.19 0.89 0.83 9.48%
P/EPS 12.34 5.54 3.88 4.85 10.92 4.63 11.77 0.79%
EY 8.11 18.06 25.77 20.63 9.16 21.60 8.50 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.46 0.50 0.55 0.58 0.55 -1.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 21/11/06 16/11/05 23/11/04 19/11/03 13/11/02 26/11/01 -
Price 1.39 1.38 1.32 1.37 1.43 1.33 1.35 -
P/RPS 1.33 0.76 0.75 1.01 1.30 0.91 0.99 5.04%
P/EPS 11.43 5.46 3.91 5.23 11.92 4.74 14.06 -3.39%
EY 8.75 18.32 25.58 19.12 8.39 21.11 7.11 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.54 0.60 0.60 0.66 -5.83%

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