[OIB] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -19.54%
YoY- -25.62%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 141,348 143,621 110,049 93,347 135,120 112,673 85,061 8.82%
PBT 30,339 38,961 23,378 20,168 29,309 11,735 10,296 19.72%
Tax -6,194 -6,455 -5,354 -5,226 -9,220 -4,064 -3,028 12.66%
NP 24,145 32,506 18,024 14,942 20,089 7,671 7,268 22.14%
-
NP to SH 22,127 31,179 18,024 14,942 20,089 7,814 7,268 20.37%
-
Tax Rate 20.42% 16.57% 22.90% 25.91% 31.46% 34.63% 29.41% -
Total Cost 117,203 111,115 92,025 78,405 115,031 105,002 77,793 7.06%
-
Net Worth 273,090 257,715 229,802 215,418 204,353 184,414 180,736 7.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,036 9,044 3,611 6,309 6,312 6,317 4,520 12.23%
Div Payout % 40.84% 29.01% 20.04% 42.23% 31.42% 80.85% 62.19% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 273,090 257,715 229,802 215,418 204,353 184,414 180,736 7.11%
NOSH 90,427 90,426 90,473 90,133 91,638 89,958 89,918 0.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.08% 22.63% 16.38% 16.01% 14.87% 6.81% 8.54% -
ROE 8.10% 12.10% 7.84% 6.94% 9.83% 4.24% 4.02% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 156.31 158.83 121.64 103.57 147.45 125.25 94.60 8.72%
EPS 24.47 34.48 19.92 16.58 21.92 8.69 8.08 20.27%
DPS 10.00 10.00 4.00 7.00 7.00 7.00 5.04 12.09%
NAPS 3.02 2.85 2.54 2.39 2.23 2.05 2.01 7.01%
Adjusted Per Share Value based on latest NOSH - 90,133
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.29 30.78 23.59 20.01 28.96 24.15 18.23 8.82%
EPS 4.74 6.68 3.86 3.20 4.31 1.67 1.56 20.33%
DPS 1.94 1.94 0.77 1.35 1.35 1.35 0.97 12.24%
NAPS 0.5853 0.5524 0.4925 0.4617 0.438 0.3953 0.3874 7.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.40 1.31 1.27 1.31 1.30 1.13 2.26 -
P/RPS 0.90 0.82 1.04 1.26 0.88 0.90 2.39 -15.01%
P/EPS 5.72 3.80 6.37 7.90 5.93 13.01 27.96 -23.22%
EY 17.48 26.32 15.69 12.65 16.86 7.69 3.58 30.23%
DY 7.14 7.63 3.15 5.34 5.38 6.19 2.23 21.39%
P/NAPS 0.46 0.46 0.50 0.55 0.58 0.55 1.12 -13.77%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 16/11/05 23/11/04 19/11/03 13/11/02 26/11/01 09/11/00 -
Price 1.38 1.32 1.37 1.43 1.33 1.35 1.80 -
P/RPS 0.88 0.83 1.13 1.38 0.90 1.08 1.90 -12.03%
P/EPS 5.64 3.83 6.88 8.63 6.07 15.54 22.27 -20.45%
EY 17.73 26.12 14.54 11.59 16.48 6.43 4.49 25.70%
DY 7.25 7.58 2.92 4.90 5.26 5.19 2.80 17.17%
P/NAPS 0.46 0.46 0.54 0.60 0.60 0.66 0.90 -10.57%

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