[OIB] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 46.99%
YoY- 5.06%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 139,936 134,523 104,077 102,125 132,171 104,683 86,405 8.36%
PBT 32,257 37,549 18,916 24,906 23,559 11,992 12,714 16.77%
Tax -6,075 -6,621 -4,115 -6,335 -5,883 -4,267 -3,281 10.80%
NP 26,182 30,928 14,801 18,571 17,676 7,725 9,433 18.53%
-
NP to SH 24,046 29,471 14,801 18,571 17,676 7,725 9,433 16.86%
-
Tax Rate 18.83% 17.63% 21.75% 25.44% 24.97% 35.58% 25.81% -
Total Cost 113,754 103,595 89,276 83,554 114,495 96,958 76,972 6.72%
-
Net Worth 267,680 250,458 223,053 212,892 195,399 181,752 179,118 6.92%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 9,043 9,041 3,612 6,314 6,303 6,298 - -
Div Payout % 37.61% 30.68% 24.41% 34.00% 35.66% 81.53% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 267,680 250,458 223,053 212,892 195,399 181,752 179,118 6.92%
NOSH 90,432 90,418 90,305 90,208 90,045 89,976 90,009 0.07%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 18.71% 22.99% 14.22% 18.18% 13.37% 7.38% 10.92% -
ROE 8.98% 11.77% 6.64% 8.72% 9.05% 4.25% 5.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 154.74 148.78 115.25 113.21 146.78 116.34 96.00 8.27%
EPS 26.59 32.59 16.39 20.59 19.63 8.58 10.48 16.77%
DPS 10.00 10.00 4.00 7.00 7.00 7.00 0.00 -
NAPS 2.96 2.77 2.47 2.36 2.17 2.02 1.99 6.83%
Adjusted Per Share Value based on latest NOSH - 90,135
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.99 28.83 22.31 21.89 28.33 22.44 18.52 8.36%
EPS 5.15 6.32 3.17 3.98 3.79 1.66 2.02 16.87%
DPS 1.94 1.94 0.77 1.35 1.35 1.35 0.00 -
NAPS 0.5737 0.5368 0.4781 0.4563 0.4188 0.3895 0.3839 6.92%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.26 1.36 1.45 1.30 1.30 1.45 2.45 -
P/RPS 0.81 0.91 1.26 1.15 0.89 1.25 2.55 -17.39%
P/EPS 4.74 4.17 8.85 6.31 6.62 16.89 23.38 -23.34%
EY 21.10 23.97 11.30 15.84 15.10 5.92 4.28 30.44%
DY 7.94 7.35 2.76 5.38 5.38 4.83 0.00 -
P/NAPS 0.43 0.49 0.59 0.55 0.60 0.72 1.23 -16.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 16/08/05 19/08/04 21/08/03 22/08/02 16/08/01 17/08/00 -
Price 1.40 1.34 1.28 1.32 1.32 1.28 2.80 -
P/RPS 0.90 0.90 1.11 1.17 0.90 1.10 2.92 -17.80%
P/EPS 5.27 4.11 7.81 6.41 6.72 14.91 26.72 -23.69%
EY 18.99 24.32 12.80 15.60 14.87 6.71 3.74 31.08%
DY 7.14 7.46 3.13 5.30 5.30 5.47 0.00 -
P/NAPS 0.47 0.48 0.52 0.56 0.61 0.63 1.41 -16.72%

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