[OIB] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 160.65%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 69,122 71,137 69,336 50,546 53,222 76,158 49,767 5.62%
PBT 13,643 18,108 18,547 9,755 12,089 10,111 6,137 14.23%
Tax -2,569 -3,972 -5,442 -2,707 -3,318 -2,874 -2,005 4.21%
NP 11,074 14,136 13,105 7,048 8,771 7,237 4,132 17.84%
-
NP to SH 8,980 12,944 13,105 7,048 8,771 7,237 4,132 13.80%
-
Tax Rate 18.83% 21.94% 29.34% 27.75% 27.45% 28.42% 32.67% -
Total Cost 58,048 57,001 56,231 43,498 44,451 68,921 45,635 4.08%
-
Net Worth 270,394 273,884 234,243 214,779 199,217 184,525 178,243 7.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 270,394 273,884 234,243 214,779 199,217 184,525 178,243 7.18%
NOSH 90,433 90,391 90,441 90,243 90,143 90,012 90,021 0.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.02% 19.87% 18.90% 13.94% 16.48% 9.50% 8.30% -
ROE 3.32% 4.73% 5.59% 3.28% 4.40% 3.92% 2.32% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 76.43 78.70 76.66 56.01 59.04 84.61 55.28 5.54%
EPS 9.93 14.32 14.49 7.81 9.73 8.04 4.59 13.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.03 2.59 2.38 2.21 2.05 1.98 7.10%
Adjusted Per Share Value based on latest NOSH - 90,311
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.88 15.31 14.92 10.88 11.46 16.39 10.71 5.63%
EPS 1.93 2.79 2.82 1.52 1.89 1.56 0.89 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.5895 0.5042 0.4623 0.4288 0.3972 0.3837 7.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 1.36 1.24 1.32 1.22 1.23 1.48 -
P/RPS 1.61 1.73 1.62 2.36 2.07 1.45 2.68 -8.13%
P/EPS 12.39 9.50 8.56 16.90 12.54 15.30 32.24 -14.72%
EY 8.07 10.53 11.69 5.92 7.98 6.54 3.10 17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.48 0.55 0.55 0.60 0.75 -9.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 20/03/06 21/02/05 19/02/04 20/02/03 07/02/02 15/02/01 -
Price 1.41 1.45 1.35 1.34 1.34 1.40 1.41 -
P/RPS 1.84 1.84 1.76 2.39 2.27 1.65 2.55 -5.29%
P/EPS 14.20 10.13 9.32 17.16 13.77 17.41 30.72 -12.06%
EY 7.04 9.88 10.73 5.83 7.26 5.74 3.26 13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.52 0.56 0.61 0.68 0.71 -6.64%

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