[OIB] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 17.0%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 131,442 136,734 133,493 105,134 101,582 137,604 92,462 6.03%
PBT 22,434 32,596 37,204 21,170 23,553 19,386 12,710 9.92%
Tax -4,812 -5,433 -6,765 -4,678 -6,708 -5,524 -4,318 1.82%
NP 17,622 27,162 30,438 16,492 16,845 13,862 8,392 13.15%
-
NP to SH 13,677 24,710 30,438 16,492 16,845 13,862 8,392 8.47%
-
Tax Rate 21.45% 16.67% 18.18% 22.10% 28.48% 28.49% 33.97% -
Total Cost 113,820 109,572 103,054 88,642 84,737 123,741 84,070 5.17%
-
Net Worth 271,375 262,174 243,207 220,347 202,901 188,136 180,986 6.98%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 271,375 262,174 243,207 220,347 202,901 188,136 180,986 6.98%
NOSH 90,458 90,404 90,411 90,306 90,178 90,017 90,042 0.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.41% 19.87% 22.80% 15.69% 16.58% 10.07% 9.08% -
ROE 5.04% 9.43% 12.52% 7.48% 8.30% 7.37% 4.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 145.31 151.25 147.65 116.42 112.65 152.86 102.69 5.95%
EPS 15.12 27.33 33.67 18.27 18.68 15.40 9.32 8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.90 2.69 2.44 2.25 2.09 2.01 6.89%
Adjusted Per Share Value based on latest NOSH - 90,389
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 28.29 29.43 28.73 22.63 21.87 29.62 19.90 6.03%
EPS 2.94 5.32 6.55 3.55 3.63 2.98 1.81 8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5841 0.5643 0.5235 0.4743 0.4367 0.405 0.3896 6.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.47 1.49 1.20 1.50 1.20 1.60 1.39 -
P/RPS 1.01 0.99 0.81 1.29 1.07 1.05 1.35 -4.71%
P/EPS 9.72 5.45 3.56 8.21 6.42 10.39 14.91 -6.87%
EY 10.29 18.34 28.06 12.17 15.57 9.63 6.71 7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.45 0.61 0.53 0.77 0.69 -5.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 07/06/06 16/05/05 20/05/04 22/05/03 20/05/02 17/05/01 -
Price 1.44 1.33 1.22 1.32 1.25 1.50 1.40 -
P/RPS 0.99 0.88 0.83 1.13 1.11 0.98 1.36 -5.15%
P/EPS 9.52 4.87 3.62 7.23 6.69 9.74 15.02 -7.31%
EY 10.50 20.55 27.60 13.84 14.94 10.27 6.66 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.45 0.54 0.56 0.72 0.70 -6.09%

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