[OIB] YoY 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- 53.66%
YoY- -18.43%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 37,385 34,403 25,226 25,938 28,968 35,337 21,528 9.63%
PBT 7,810 9,646 3,039 7,241 9,018 2,460 1,223 36.18%
Tax -2,000 -2,495 -606 -1,305 -1,741 -1,029 -649 20.62%
NP 5,810 7,151 2,433 5,936 7,277 1,431 574 47.05%
-
NP to SH 5,512 6,642 2,433 5,936 7,277 1,431 574 45.76%
-
Tax Rate 25.61% 25.87% 19.94% 18.02% 19.31% 41.83% 53.07% -
Total Cost 31,575 27,252 22,793 20,002 21,691 33,906 20,954 7.06%
-
Net Worth 267,467 250,520 223,037 212,720 195,676 182,314 178,478 6.97%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 9,036 9,044 3,611 6,309 6,312 6,317 4,520 12.23%
Div Payout % 163.93% 136.16% 148.46% 106.29% 86.74% 441.50% 787.50% -
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 267,467 250,520 223,037 212,720 195,676 182,314 178,478 6.97%
NOSH 90,360 90,440 90,298 90,135 90,173 90,254 89,687 0.12%
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 15.54% 20.79% 9.64% 22.89% 25.12% 4.05% 2.67% -
ROE 2.06% 2.65% 1.09% 2.79% 3.72% 0.78% 0.32% -
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 41.37 38.04 27.94 28.78 32.12 39.15 24.00 9.49%
EPS 6.10 7.35 2.69 6.58 8.07 1.59 0.64 45.58%
DPS 10.00 10.00 4.00 7.00 7.00 7.00 5.04 12.09%
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 8.05 7.41 5.43 5.58 6.24 7.61 4.63 9.65%
EPS 1.19 1.43 0.52 1.28 1.57 0.31 0.12 46.54%
DPS 1.95 1.95 0.78 1.36 1.36 1.36 0.97 12.33%
NAPS 0.5757 0.5392 0.4801 0.4579 0.4212 0.3924 0.3842 6.96%
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 3.05 3.58 5.19 4.52 4.05 3.70 10.21 -18.23%
P/EPS 20.66 18.52 53.82 19.74 16.11 91.45 382.81 -38.51%
EY 4.84 5.40 1.86 5.07 6.21 1.09 0.26 62.76%
DY 7.94 7.35 2.76 5.38 5.38 4.83 2.06 25.20%
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 3.38 3.52 4.58 4.59 4.11 3.27 11.67 -18.65%
P/EPS 22.95 18.25 47.51 20.04 16.36 80.73 437.50 -38.80%
EY 4.36 5.48 2.10 4.99 6.11 1.24 0.23 63.25%
DY 7.14 7.46 3.13 5.30 5.30 5.47 1.80 25.80%
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