[OIB] YoY Cumulative 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- 75.5%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 98,582 102,551 100,120 78,851 76,187 103,203 69,347 6.03%
PBT 16,826 24,447 27,903 15,878 17,665 14,540 9,533 9.92%
Tax -3,609 -4,075 -5,074 -3,509 -5,031 -4,143 -3,239 1.81%
NP 13,217 20,372 22,829 12,369 12,634 10,397 6,294 13.15%
-
NP to SH 10,258 18,533 22,829 12,369 12,634 10,397 6,294 8.47%
-
Tax Rate 21.45% 16.67% 18.18% 22.10% 28.48% 28.49% 33.98% -
Total Cost 85,365 82,179 77,291 66,482 63,553 92,806 63,053 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 3.78% 7.07% 9.39% 5.61% 6.23% 5.53% 3.48% -
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 108.98 113.44 110.74 87.32 84.48 114.65 77.02 5.95%
EPS 11.34 20.50 25.25 13.70 14.01 11.55 6.99 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 21.13 21.98 21.46 16.90 16.33 22.12 14.86 6.03%
EPS 2.20 3.97 4.89 2.65 2.71 2.23 1.35 8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5816 0.5619 0.5213 0.4723 0.4349 0.4032 0.3879 6.98%
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 1.35 1.31 1.08 1.72 1.42 1.40 1.80 -4.67%
P/EPS 12.96 7.27 4.75 10.95 8.57 13.85 19.89 -6.88%
EY 7.71 13.76 21.04 9.13 11.67 7.22 5.03 7.37%
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 1.32 1.17 1.10 1.51 1.48 1.31 1.82 -5.21%
P/EPS 12.70 6.49 4.83 9.64 8.92 12.99 20.03 -7.30%
EY 7.88 15.41 20.70 10.38 11.21 7.70 4.99 7.90%
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