[OIB] YoY TTM 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- -4.56%
YoY- 15.65%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 139,936 134,523 104,077 102,126 132,171 104,684 86,406 8.36%
PBT 32,258 37,549 18,917 24,905 23,558 11,992 12,714 16.77%
Tax -6,077 -7,567 -4,115 -6,334 -7,643 -4,268 -3,282 10.80%
NP 26,181 29,982 14,802 18,571 15,915 7,724 9,432 18.53%
-
NP to SH 24,044 29,473 14,802 18,571 16,058 7,724 9,432 16.86%
-
Tax Rate 18.84% 20.15% 21.75% 25.43% 32.44% 35.59% 25.81% -
Total Cost 113,755 104,541 89,275 83,555 116,256 96,960 76,974 6.72%
-
Net Worth 267,467 250,520 223,037 212,720 180,346 182,314 178,478 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 % 37.58% 30.69% 24.40% 33.98% 39.31% 81.79% 47.92% -
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 267,467 250,520 223,037 212,720 180,346 182,314 178,478 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 18.71% 22.29% 14.22% 18.18% 12.04% 7.38% 10.92% -
ROE 8.99% 11.76% 6.64% 8.73% 8.90% 4.24% 5.28% -
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 154.86 148.74 115.26 113.30 146.57 115.99 96.34 8.22%
EPS 26.61 32.59 16.39 20.60 17.81 8.56 10.52 16.71%
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 2.00 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 3.44 1.66 2.02 16.87%
DPS 1.94 1.94 0.77 1.35 1.35 1.35 0.97 12.24%
NAPS 0.5733 0.5369 0.478 0.4559 0.3865 0.3908 0.3825 6.97%
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 2.54 -17.33%
P/EPS 4.74 4.17 8.85 6.31 7.30 16.94 23.30 -23.30%
EY 21.12 23.96 11.31 15.85 13.70 5.90 4.29 30.41%
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 0.65 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 2.91 -17.75%
P/EPS 5.26 4.11 7.81 6.41 7.41 14.96 26.62 -23.67%
EY 19.01 24.32 12.81 15.61 13.49 6.69 3.76 30.99%
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 0.66 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