[OIB] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -31.83%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 99,156 102,125 101,582 106,444 134,272 132,171 137,604 -19.60%
PBT 16,008 24,906 23,553 24,178 34,956 23,559 19,386 -11.97%
Tax -5,192 -6,335 -6,708 -6,636 -9,624 -5,883 -5,524 -4.04%
NP 10,816 18,571 16,845 17,542 25,332 17,676 13,862 -15.23%
-
NP to SH 10,816 18,571 16,845 17,542 25,732 17,676 13,862 -15.23%
-
Tax Rate 32.43% 25.44% 28.48% 27.45% 27.53% 24.97% 28.49% -
Total Cost 88,340 83,554 84,737 88,902 108,940 114,495 123,741 -20.10%
-
Net Worth 215,418 212,892 202,901 199,217 204,353 195,399 188,136 9.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 6,314 - - - 6,303 - -
Div Payout % - 34.00% - - - 35.66% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 215,418 212,892 202,901 199,217 204,353 195,399 188,136 9.43%
NOSH 90,133 90,208 90,178 90,143 91,638 90,045 90,017 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.91% 18.18% 16.58% 16.48% 18.87% 13.37% 10.07% -
ROE 5.02% 8.72% 8.30% 8.81% 12.59% 9.05% 7.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 110.01 113.21 112.65 118.08 146.52 146.78 152.86 -19.67%
EPS 12.00 20.59 18.68 19.46 28.08 19.63 15.40 -15.30%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.39 2.36 2.25 2.21 2.23 2.17 2.09 9.34%
Adjusted Per Share Value based on latest NOSH - 90,333
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.25 21.89 21.77 22.81 28.78 28.33 29.49 -19.60%
EPS 2.32 3.98 3.61 3.76 5.52 3.79 2.97 -15.16%
DPS 0.00 1.35 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.4617 0.4563 0.4349 0.427 0.438 0.4188 0.4032 9.44%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.31 1.30 1.20 1.22 1.30 1.30 1.60 -
P/RPS 1.19 1.15 1.07 1.03 0.89 0.89 1.05 8.69%
P/EPS 10.92 6.31 6.42 6.27 4.63 6.62 10.39 3.36%
EY 9.16 15.84 15.57 15.95 21.60 15.10 9.63 -3.27%
DY 0.00 5.38 0.00 0.00 0.00 5.38 0.00 -
P/NAPS 0.55 0.55 0.53 0.55 0.58 0.60 0.77 -20.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 21/08/03 22/05/03 20/02/03 13/11/02 22/08/02 20/05/02 -
Price 1.43 1.32 1.25 1.34 1.33 1.32 1.50 -
P/RPS 1.30 1.17 1.11 1.13 0.91 0.90 0.98 20.70%
P/EPS 11.92 6.41 6.69 6.89 4.74 6.72 9.74 14.39%
EY 8.39 15.60 14.94 14.52 21.11 14.87 10.27 -12.59%
DY 0.00 5.30 0.00 0.00 0.00 5.30 0.00 -
P/NAPS 0.60 0.56 0.56 0.61 0.60 0.61 0.72 -11.43%

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