[OIB] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 8.25%
YoY- 82.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 136,954 125,346 104,789 105,156 138,540 90,875 64,878 13.25%
PBT 34,094 30,942 23,119 26,682 17,000 10,755 11,491 19.86%
Tax -6,572 -5,678 -4,814 -7,223 -6,478 -3,888 -2,633 16.46%
NP 27,522 25,264 18,305 19,459 10,522 6,867 8,858 20.78%
-
NP to SH 25,174 25,264 18,305 19,459 10,665 6,867 8,858 19.00%
-
Tax Rate 19.28% 18.35% 20.82% 27.07% 38.11% 36.15% 22.91% -
Total Cost 109,432 100,082 86,484 85,697 128,018 84,008 56,020 11.80%
-
Net Worth 262,267 243,124 220,551 203,078 180,000 181,067 17,801,053 -50.47%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,044 3,611 6,309 6,312 6,317 4,520 - -
Div Payout % 35.93% 14.30% 34.47% 32.44% 59.24% 65.83% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 262,267 243,124 220,551 203,078 180,000 181,067 17,801,053 -50.47%
NOSH 90,436 90,381 90,389 90,257 90,000 90,083 89,904 0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.10% 20.16% 17.47% 18.50% 7.59% 7.56% 13.65% -
ROE 9.60% 10.39% 8.30% 9.58% 5.93% 3.79% 0.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 151.44 138.69 115.93 116.51 153.93 100.88 72.16 13.14%
EPS 27.84 27.95 20.25 21.56 11.85 7.62 9.85 18.89%
DPS 10.00 4.00 7.00 7.00 7.00 5.04 0.00 -
NAPS 2.90 2.69 2.44 2.25 2.00 2.01 198.00 -50.52%
Adjusted Per Share Value based on latest NOSH - 90,257
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.35 26.87 22.46 22.54 29.69 19.48 13.91 13.24%
EPS 5.40 5.41 3.92 4.17 2.29 1.47 1.90 19.00%
DPS 1.94 0.77 1.35 1.35 1.35 0.97 0.00 -
NAPS 0.5621 0.5211 0.4727 0.4353 0.3858 0.3881 38.1526 -50.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.49 1.20 1.50 1.20 1.60 1.39 2.88 -
P/RPS 0.98 0.87 1.29 1.03 1.04 1.38 3.99 -20.85%
P/EPS 5.35 4.29 7.41 5.57 13.50 18.23 29.23 -24.63%
EY 18.68 23.29 13.50 17.97 7.41 5.48 3.42 32.68%
DY 6.71 3.33 4.67 5.83 4.38 3.63 0.00 -
P/NAPS 0.51 0.45 0.61 0.53 0.80 0.69 0.01 92.51%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 16/05/05 20/05/04 22/05/03 20/05/02 17/05/01 - -
Price 1.33 1.22 1.32 1.25 1.50 1.40 0.00 -
P/RPS 0.88 0.88 1.14 1.07 0.97 1.39 0.00 -
P/EPS 4.78 4.36 6.52 5.80 12.66 18.37 0.00 -
EY 20.93 22.91 15.34 17.25 7.90 5.44 0.00 -
DY 7.52 3.28 5.30 5.60 4.67 3.60 0.00 -
P/NAPS 0.46 0.45 0.54 0.56 0.75 0.70 0.00 -

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
Post a Comment