[OIB] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -54.28%
YoY- -59.01%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 21,343 37,385 34,403 25,226 25,938 28,968 35,337 -8.05%
PBT 1,378 7,810 9,646 3,039 7,241 9,018 2,460 -9.20%
Tax -125 -2,000 -2,495 -606 -1,305 -1,741 -1,029 -29.61%
NP 1,253 5,810 7,151 2,433 5,936 7,277 1,431 -2.18%
-
NP to SH 903 5,512 6,642 2,433 5,936 7,277 1,431 -7.38%
-
Tax Rate 9.07% 25.61% 25.87% 19.94% 18.02% 19.31% 41.83% -
Total Cost 20,090 31,575 27,252 22,793 20,002 21,691 33,906 -8.34%
-
Net Worth 271,802 267,467 250,520 223,037 212,720 195,676 182,314 6.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,030 9,036 9,044 3,611 6,309 6,312 6,317 6.13%
Div Payout % 1,000.00% 163.93% 136.16% 148.46% 106.29% 86.74% 441.50% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 271,802 267,467 250,520 223,037 212,720 195,676 182,314 6.87%
NOSH 90,300 90,360 90,440 90,298 90,135 90,173 90,254 0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.87% 15.54% 20.79% 9.64% 22.89% 25.12% 4.05% -
ROE 0.33% 2.06% 2.65% 1.09% 2.79% 3.72% 0.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.64 41.37 38.04 27.94 28.78 32.12 39.15 -8.06%
EPS 1.00 6.10 7.35 2.69 6.58 8.07 1.59 -7.43%
DPS 10.00 10.00 10.00 4.00 7.00 7.00 7.00 6.12%
NAPS 3.01 2.96 2.77 2.47 2.36 2.17 2.02 6.87%
Adjusted Per Share Value based on latest NOSH - 90,298
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.59 8.05 7.41 5.43 5.58 6.24 7.61 -8.07%
EPS 0.19 1.19 1.43 0.52 1.28 1.57 0.31 -7.83%
DPS 1.94 1.95 1.95 0.78 1.36 1.36 1.36 6.09%
NAPS 0.5851 0.5757 0.5392 0.4801 0.4579 0.4212 0.3924 6.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.43 1.26 1.36 1.45 1.30 1.30 1.45 -
P/RPS 6.05 3.05 3.58 5.19 4.52 4.05 3.70 8.53%
P/EPS 143.00 20.66 18.52 53.82 19.74 16.11 91.45 7.73%
EY 0.70 4.84 5.40 1.86 5.07 6.21 1.09 -7.11%
DY 6.99 7.94 7.35 2.76 5.38 5.38 4.83 6.35%
P/NAPS 0.48 0.43 0.49 0.59 0.55 0.60 0.72 -6.53%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 29/08/06 16/08/05 19/08/04 21/08/03 22/08/02 16/08/01 -
Price 1.52 1.40 1.34 1.28 1.32 1.32 1.28 -
P/RPS 6.43 3.38 3.52 4.58 4.59 4.11 3.27 11.92%
P/EPS 152.00 22.95 18.25 47.51 20.04 16.36 80.73 11.11%
EY 0.66 4.36 5.48 2.10 4.99 6.11 1.24 -9.97%
DY 6.58 7.14 7.46 3.13 5.30 5.30 5.47 3.12%
P/NAPS 0.50 0.47 0.48 0.52 0.56 0.61 0.63 -3.77%

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