[OIB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -74.1%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,936 102,551 71,137 39,859 134,523 100,120 69,336 59.90%
PBT 32,257 24,447 18,108 9,875 37,549 27,903 18,547 44.76%
Tax -6,075 -4,075 -3,972 -1,425 -6,621 -5,074 -5,442 7.63%
NP 26,182 20,372 14,136 8,450 30,928 22,829 13,105 58.82%
-
NP to SH 24,046 18,533 12,944 7,632 29,471 22,829 13,105 50.04%
-
Tax Rate 18.83% 16.67% 21.94% 14.43% 17.63% 18.18% 29.34% -
Total Cost 113,754 82,179 57,001 31,409 103,595 77,291 56,231 60.16%
-
Net Worth 267,680 262,174 273,884 257,715 250,458 243,207 234,243 9.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,043 - - - 9,041 - - -
Div Payout % 37.61% - - - 30.68% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 267,680 262,174 273,884 257,715 250,458 243,207 234,243 9.32%
NOSH 90,432 90,404 90,391 90,426 90,418 90,411 90,441 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.71% 19.87% 19.87% 21.20% 22.99% 22.80% 18.90% -
ROE 8.98% 7.07% 4.73% 2.96% 11.77% 9.39% 5.59% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 154.74 113.44 78.70 44.08 148.78 110.74 76.66 59.92%
EPS 26.59 20.50 14.32 8.44 32.59 25.25 14.49 50.05%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.96 2.90 3.03 2.85 2.77 2.69 2.59 9.33%
Adjusted Per Share Value based on latest NOSH - 90,426
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.99 21.98 15.25 8.54 28.83 21.46 14.86 59.90%
EPS 5.15 3.97 2.77 1.64 6.32 4.89 2.81 49.92%
DPS 1.94 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.5737 0.5619 0.587 0.5524 0.5368 0.5213 0.502 9.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.26 1.49 1.36 1.31 1.36 1.20 1.24 -
P/RPS 0.81 1.31 1.73 2.97 0.91 1.08 1.62 -37.08%
P/EPS 4.74 7.27 9.50 15.52 4.17 4.75 8.56 -32.64%
EY 21.10 13.76 10.53 6.44 23.97 21.04 11.69 48.40%
DY 7.94 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.43 0.51 0.45 0.46 0.49 0.45 0.48 -7.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 07/06/06 20/03/06 16/11/05 16/08/05 16/05/05 21/02/05 -
Price 1.40 1.33 1.45 1.32 1.34 1.22 1.35 -
P/RPS 0.90 1.17 1.84 2.99 0.90 1.10 1.76 -36.13%
P/EPS 5.27 6.49 10.13 15.64 4.11 4.83 9.32 -31.69%
EY 18.99 15.41 9.88 6.39 24.32 20.70 10.73 46.46%
DY 7.14 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 0.47 0.46 0.48 0.46 0.48 0.45 0.52 -6.53%

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