[OIB] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 12.75%
YoY- -6.28%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 137,921 136,324 122,867 99,450 109,235 131,075 86,786 8.02%
PBT 27,793 37,110 27,709 22,572 25,535 15,966 9,727 19.11%
Tax -4,673 -6,099 -6,849 -5,725 -7,559 -5,662 -3,143 6.83%
NP 23,120 31,011 20,860 16,847 17,976 10,304 6,584 23.27%
-
NP to SH 20,081 29,310 20,860 16,847 17,976 10,447 6,584 20.41%
-
Tax Rate 16.81% 16.43% 24.72% 25.36% 29.60% 35.46% 32.31% -
Total Cost 114,801 105,313 102,007 82,603 91,259 120,771 80,202 6.15%
-
Net Worth 270,425 273,782 234,209 214,942 199,636 180,070 178,385 7.17%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,036 9,044 3,611 6,309 6,312 6,317 4,520 12.23%
Div Payout % 45.00% 30.86% 17.32% 37.45% 35.11% 60.48% 68.66% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 270,425 273,782 234,209 214,942 199,636 180,070 178,385 7.17%
NOSH 90,443 90,357 90,428 90,311 90,333 90,035 90,093 0.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.76% 22.75% 16.98% 16.94% 16.46% 7.86% 7.59% -
ROE 7.43% 10.71% 8.91% 7.84% 9.00% 5.80% 3.69% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 152.49 150.87 135.87 110.12 120.92 145.58 96.33 7.95%
EPS 22.20 32.44 23.07 18.65 19.90 11.60 7.31 20.32%
DPS 10.00 10.00 4.00 7.00 7.00 7.00 5.04 12.09%
NAPS 2.99 3.03 2.59 2.38 2.21 2.00 1.98 7.10%
Adjusted Per Share Value based on latest NOSH - 90,311
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.69 29.34 26.45 21.41 23.51 28.21 18.68 8.02%
EPS 4.32 6.31 4.49 3.63 3.87 2.25 1.42 20.36%
DPS 1.95 1.95 0.78 1.36 1.36 1.36 0.97 12.33%
NAPS 0.5821 0.5893 0.5041 0.4627 0.4297 0.3876 0.384 7.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 1.36 1.24 1.32 1.22 1.23 1.48 -
P/RPS 0.81 0.90 0.91 1.20 1.01 0.84 1.54 -10.15%
P/EPS 5.54 4.19 5.38 7.08 6.13 10.60 20.25 -19.42%
EY 18.05 23.85 18.60 14.13 16.31 9.43 4.94 24.09%
DY 8.13 7.35 3.23 5.30 5.74 5.69 3.41 15.57%
P/NAPS 0.41 0.45 0.48 0.55 0.55 0.62 0.75 -9.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 20/03/06 21/02/05 19/02/04 20/02/03 07/02/02 15/02/01 -
Price 1.41 1.45 1.35 1.34 1.34 1.40 1.41 -
P/RPS 0.92 0.96 0.99 1.22 1.11 0.96 1.46 -7.40%
P/EPS 6.35 4.47 5.85 7.18 6.73 12.07 19.29 -16.89%
EY 15.75 22.37 17.09 13.92 14.85 8.29 5.18 20.35%
DY 7.09 6.90 2.96 5.22 5.22 5.00 3.57 12.10%
P/NAPS 0.47 0.48 0.52 0.56 0.61 0.70 0.71 -6.64%

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