[OIB] YoY TTM 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- -19.14%

YoY- -20.3%

Quarter Report

FY2004-4thQtrReport-R.xls

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	119,925	139,936	134,523	104,077	102,126	132,171	104,684	2.29%
YoY %	-14.30%	4.02%	29.25%	1.91%	-22.73%	26.26%	-	-
Horiz. %	114.56%	133.67%	128.50%	99.42%	97.56%	126.26%	100.00%	-
PBT	18,204	32,258	37,549	18,917	24,905	23,558	11,992	7.20%
YoY %	-43.57%	-14.09%	98.49%	-24.04%	5.72%	96.45%	-	-
Horiz. %	151.80%	269.00%	313.12%	157.75%	207.68%	196.45%	100.00%	-
Tax	-3,734	-6,077	-7,567	-4,115	-6,334	-7,643	-4,268	-2.20%
YoY %	38.56%	19.69%	-83.89%	35.03%	17.13%	-79.08%	-	-
Horiz. %	87.49%	142.39%	177.30%	96.42%	148.41%	179.08%	100.00%	-
NP	14,470	26,181	29,982	14,802	18,571	15,915	7,724	11.02%
YoY %	-44.73%	-12.68%	102.55%	-20.30%	16.69%	106.05%	-	-
Horiz. %	187.34%	338.96%	388.17%	191.64%	240.43%	206.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,161	24,044	29,473	14,802	18,571	16,058	7,724	6.32%
YoY %	-53.58%	-18.42%	99.11%	-20.30%	15.65%	107.90%	-	-
Horiz. %	144.50%	311.29%	381.58%	191.64%	240.43%	207.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.51%	18.84%	20.15%	21.75%	25.43%	32.44%	35.59%	-
YoY %	8.86%	-6.50%	-7.36%	-14.47%	-21.61%	-8.85%	-	-
Horiz. %	57.63%	52.94%	56.62%	61.11%	71.45%	91.15%	100.00%	-
Total Cost	105,455	113,755	104,541	89,275	83,555	116,256	96,960	1.40%
YoY %	-7.30%	8.81%	17.10%	6.85%	-28.13%	19.90%	-	-
Horiz. %	108.76%	117.32%	107.82%	92.07%	86.17%	119.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,802	267,467	250,520	223,037	212,720	180,346	182,314	6.87%
YoY %	1.62%	6.76%	12.32%	4.85%	17.95%	-1.08%	-	-
Horiz. %	149.08%	146.71%	137.41%	122.34%	116.68%	98.92%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	9,030	9,036	9,044	3,611	6,309	6,312	6,317	6.13%
YoY %	-0.07%	-0.09%	150.46%	-42.76%	-0.05%	-0.08%	-	-
Horiz. %	142.95%	143.04%	143.17%	57.16%	99.87%	99.92%	100.00%	-
Div Payout %	80.91%	37.58%	30.69%	24.40%	33.98%	39.31%	81.79%	-
YoY %	115.30%	22.45%	25.78%	-28.19%	-13.56%	-51.94%	-	-
Horiz. %	98.92%	45.95%	37.52%	29.83%	41.55%	48.06%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	271,802	267,467	250,520	223,037	212,720	180,346	182,314	6.87%
YoY %	1.62%	6.76%	12.32%	4.85%	17.95%	-1.08%	-	-
Horiz. %	149.08%	146.71%	137.41%	122.34%	116.68%	98.92%	100.00%	-
NOSH	90,300	90,360	90,440	90,298	90,135	90,173	90,254	0.00%
YoY %	-0.07%	-0.09%	0.16%	0.18%	-0.04%	-0.09%	-	-
Horiz. %	100.05%	100.12%	100.21%	100.05%	99.87%	99.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	12.07%	18.71%	22.29%	14.22%	18.18%	12.04%	7.38%	-
YoY %	-35.49%	-16.06%	56.75%	-21.78%	51.00%	63.14%	-	-
Horiz. %	163.55%	253.52%	302.03%	192.68%	246.34%	163.14%	100.00%	-
ROE	4.11%	8.99%	11.76%	6.64%	8.73%	8.90%	4.24%	-
YoY %	-54.28%	-23.55%	77.11%	-23.94%	-1.91%	109.91%	-	-
Horiz. %	96.93%	212.03%	277.36%	156.60%	205.90%	209.91%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	132.81	154.86	148.74	115.26	113.30	146.57	115.99	2.28%
YoY %	-14.24%	4.11%	29.05%	1.73%	-22.70%	26.36%	-	-
Horiz. %	114.50%	133.51%	128.24%	99.37%	97.68%	126.36%	100.00%	-
EPS	12.36	26.61	32.59	16.39	20.60	17.81	8.56	6.31%
YoY %	-53.55%	-18.35%	98.84%	-20.44%	15.67%	108.06%	-	-
Horiz. %	144.39%	310.86%	380.72%	191.47%	240.65%	208.06%	100.00%	-
DPS	10.00	10.00	10.00	4.00	7.00	7.00	7.00	6.12%
YoY %	0.00%	0.00%	150.00%	-42.86%	0.00%	0.00%	-	-
Horiz. %	142.86%	142.86%	142.86%	57.14%	100.00%	100.00%	100.00%	-
NAPS	3.01	2.96	2.77	2.47	2.36	2.00	2.02	6.87%
YoY %	1.69%	6.86%	12.15%	4.66%	18.00%	-0.99%	-	-
Horiz. %	149.01%	146.53%	137.13%	122.28%	116.83%	99.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 90,298
RPS	25.70	29.99	28.83	22.31	21.89	28.33	22.44	2.28%
YoY %	-14.30%	4.02%	29.22%	1.92%	-22.73%	26.25%	-	-
Horiz. %	114.53%	133.65%	128.48%	99.42%	97.55%	126.25%	100.00%	-
EPS	2.39	5.15	6.32	3.17	3.98	3.44	1.66	6.25%
YoY %	-53.59%	-18.51%	99.37%	-20.35%	15.70%	107.23%	-	-
Horiz. %	143.98%	310.24%	380.72%	190.96%	239.76%	207.23%	100.00%	-
DPS	1.94	1.94	1.94	0.77	1.35	1.35	1.35	6.22%
YoY %	0.00%	0.00%	151.95%	-42.96%	0.00%	0.00%	-	-
Horiz. %	143.70%	143.70%	143.70%	57.04%	100.00%	100.00%	100.00%	-
NAPS	0.5825	0.5733	0.5369	0.478	0.4559	0.3865	0.3908	6.87%
YoY %	1.60%	6.78%	12.32%	4.85%	17.96%	-1.10%	-	-
Horiz. %	149.05%	146.70%	137.38%	122.31%	116.66%	98.90%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
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	1.08	0.81	0.91	1.26	1.15	0.89	1.25	-2.40%
YoY %	33.33%	-10.99%	-27.78%	9.57%	29.21%	-28.80%	-	-
Horiz. %	86.40%	64.80%	72.80%	100.80%	92.00%	71.20%	100.00%	-
P/EPS	11.57	4.74	4.17	8.85	6.31	7.30	16.94	-6.15%
YoY %	144.09%	13.67%	-52.88%	40.25%	-13.56%	-56.91%	-	-
Horiz. %	68.30%	27.98%	24.62%	52.24%	37.25%	43.09%	100.00%	-
EY	8.64	21.12	23.96	11.31	15.85	13.70	5.90	6.56%
YoY %	-59.09%	-11.85%	111.85%	-28.64%	15.69%	132.20%	-	-
Horiz. %	146.44%	357.97%	406.10%	191.69%	268.64%	232.20%	100.00%	-
DY	6.99	7.94	7.35	2.76	5.38	5.38	4.83	6.35%
YoY %	-11.96%	8.03%	166.30%	-48.70%	0.00%	11.39%	-	-
Horiz. %	144.72%	164.39%	152.17%	57.14%	111.39%	111.39%	100.00%	-
P/NAPS	0.48	0.43	0.49	0.59	0.55	0.65	0.72	-6.53%
YoY %	11.63%	-12.24%	-16.95%	7.27%	-15.38%	-9.72%	-	-
Horiz. %	66.67%	59.72%	68.06%	81.94%	76.39%	90.28%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
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	1.14	0.90	0.90	1.11	1.17	0.90	1.10	0.59%
YoY %	26.67%	0.00%	-18.92%	-5.13%	30.00%	-18.18%	-	-
Horiz. %	103.64%	81.82%	81.82%	100.91%	106.36%	81.82%	100.00%	-
P/EPS	12.30	5.26	4.11	7.81	6.41	7.41	14.96	-3.20%
YoY %	133.84%	27.98%	-47.38%	21.84%	-13.50%	-50.47%	-	-
Horiz. %	82.22%	35.16%	27.47%	52.21%	42.85%	49.53%	100.00%	-
EY	8.13	19.01	24.32	12.81	15.61	13.49	6.69	3.30%
YoY %	-57.23%	-21.83%	89.85%	-17.94%	15.72%	101.64%	-	-
Horiz. %	121.52%	284.16%	363.53%	191.48%	233.33%	201.64%	100.00%	-
DY	6.58	7.14	7.46	3.13	5.30	5.30	5.47	3.12%
YoY %	-7.84%	-4.29%	138.34%	-40.94%	0.00%	-3.11%	-	-
Horiz. %	120.29%	130.53%	136.38%	57.22%	96.89%	96.89%	100.00%	-
P/NAPS	0.50	0.47	0.48	0.52	0.56	0.66	0.63	-3.77%
YoY %	6.38%	-2.08%	-7.69%	-7.14%	-15.15%	4.76%	-	-
Horiz. %	79.37%	74.60%	76.19%	82.54%	88.89%	104.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos