[OIB] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 21.11%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 87,313 135,967 136,954 125,346 104,789 105,156 138,540 -7.39%
PBT 8,024 24,636 34,094 30,942 23,119 26,682 17,000 -11.75%
Tax -1,299 -5,609 -6,572 -5,678 -4,814 -7,223 -6,478 -23.47%
NP 6,725 19,027 27,522 25,264 18,305 19,459 10,522 -7.18%
-
NP to SH 5,232 15,770 25,174 25,264 18,305 19,459 10,665 -11.18%
-
Tax Rate 16.19% 22.77% 19.28% 18.35% 20.82% 27.07% 38.11% -
Total Cost 80,588 116,940 109,432 100,082 86,484 85,697 128,018 -7.41%
-
Net Worth 271,465 271,914 262,267 243,124 220,551 203,078 180,000 7.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 9,030 9,036 9,044 3,611 6,309 6,312 6,317 6.13%
Div Payout % 172.59% 57.30% 35.93% 14.30% 34.47% 32.44% 59.24% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 271,465 271,914 262,267 243,124 220,551 203,078 180,000 7.08%
NOSH 91,095 90,638 90,436 90,381 90,389 90,257 90,000 0.20%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.70% 13.99% 20.10% 20.16% 17.47% 18.50% 7.59% -
ROE 1.93% 5.80% 9.60% 10.39% 8.30% 9.58% 5.93% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 95.85 150.01 151.44 138.69 115.93 116.51 153.93 -7.58%
EPS 5.74 17.40 27.84 27.95 20.25 21.56 11.85 -11.37%
DPS 10.00 10.00 10.00 4.00 7.00 7.00 7.00 6.11%
NAPS 2.98 3.00 2.90 2.69 2.44 2.25 2.00 6.86%
Adjusted Per Share Value based on latest NOSH - 90,381
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 18.79 29.27 29.48 26.98 22.56 22.63 29.82 -7.40%
EPS 1.13 3.39 5.42 5.44 3.94 4.19 2.30 -11.16%
DPS 1.94 1.95 1.95 0.78 1.36 1.36 1.36 6.09%
NAPS 0.5843 0.5853 0.5645 0.5233 0.4747 0.4371 0.3875 7.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.40 1.47 1.49 1.20 1.50 1.20 1.60 -
P/RPS 1.46 0.98 0.98 0.87 1.29 1.03 1.04 5.81%
P/EPS 24.38 8.45 5.35 4.29 7.41 5.57 13.50 10.34%
EY 4.10 11.84 18.68 23.29 13.50 17.97 7.41 -9.38%
DY 7.14 6.80 6.71 3.33 4.67 5.83 4.38 8.47%
P/NAPS 0.47 0.49 0.51 0.45 0.61 0.53 0.80 -8.47%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 25/05/07 07/06/06 16/05/05 20/05/04 22/05/03 20/05/02 -
Price 1.52 1.44 1.33 1.22 1.32 1.25 1.50 -
P/RPS 1.59 0.96 0.88 0.88 1.14 1.07 0.97 8.57%
P/EPS 26.47 8.28 4.78 4.36 6.52 5.80 12.66 13.06%
EY 3.78 12.08 20.93 22.91 15.34 17.25 7.90 -11.55%
DY 6.58 6.94 7.52 3.28 5.30 5.60 4.67 5.87%
P/NAPS 0.51 0.48 0.46 0.45 0.54 0.56 0.75 -6.21%

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