[OIB] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.57%
YoY- 85.94%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 159,436 134,523 133,493 138,672 123,044 104,077 105,134 31.96%
PBT 39,500 37,549 37,204 37,094 33,852 18,916 21,170 51.50%
Tax -5,700 -6,621 -6,765 -10,884 -10,148 -4,115 -4,678 14.06%
NP 33,800 30,928 30,438 26,210 23,704 14,801 16,492 61.27%
-
NP to SH 30,528 29,471 30,438 26,210 23,704 14,801 16,492 50.70%
-
Tax Rate 14.43% 17.63% 18.18% 29.34% 29.98% 21.75% 22.10% -
Total Cost 125,636 103,595 103,054 112,462 99,340 89,276 88,642 26.15%
-
Net Worth 257,715 250,458 243,207 234,243 229,802 223,053 220,347 10.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 9,041 - - - 3,612 - -
Div Payout % - 30.68% - - - 24.41% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 257,715 250,458 243,207 234,243 229,802 223,053 220,347 10.99%
NOSH 90,426 90,418 90,411 90,441 90,473 90,305 90,306 0.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.20% 22.99% 22.80% 18.90% 19.26% 14.22% 15.69% -
ROE 11.85% 11.77% 12.52% 11.19% 10.31% 6.64% 7.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 176.32 148.78 147.65 153.33 136.00 115.25 116.42 31.84%
EPS 33.76 32.59 33.67 28.98 26.20 16.39 18.27 50.52%
DPS 0.00 10.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.85 2.77 2.69 2.59 2.54 2.47 2.44 10.89%
Adjusted Per Share Value based on latest NOSH - 90,428
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.17 28.83 28.61 29.72 26.37 22.31 22.53 31.97%
EPS 6.54 6.32 6.52 5.62 5.08 3.17 3.53 50.78%
DPS 0.00 1.94 0.00 0.00 0.00 0.77 0.00 -
NAPS 0.5524 0.5368 0.5213 0.502 0.4925 0.4781 0.4723 10.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.31 1.36 1.20 1.24 1.27 1.45 1.50 -
P/RPS 0.74 0.91 0.81 0.81 0.93 1.26 1.29 -30.93%
P/EPS 3.88 4.17 3.56 4.28 4.85 8.85 8.21 -39.29%
EY 25.77 23.97 28.06 23.37 20.63 11.30 12.17 64.82%
DY 0.00 7.35 0.00 0.00 0.00 2.76 0.00 -
P/NAPS 0.46 0.49 0.45 0.48 0.50 0.59 0.61 -17.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 16/05/05 21/02/05 23/11/04 19/08/04 20/05/04 -
Price 1.32 1.34 1.22 1.35 1.37 1.28 1.32 -
P/RPS 0.75 0.90 0.83 0.88 1.01 1.11 1.13 -23.89%
P/EPS 3.91 4.11 3.62 4.66 5.23 7.81 7.23 -33.59%
EY 25.58 24.32 27.60 21.47 19.12 12.80 13.84 50.54%
DY 0.00 7.46 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.46 0.48 0.45 0.52 0.54 0.52 0.54 -10.12%

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