[OIB] QoQ Cumulative Quarter 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- 44.04%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 50,546 24,789 102,125 76,187 53,222 33,568 132,171 -47.22%
PBT 9,755 4,002 24,906 17,665 12,089 8,739 23,559 -44.35%
Tax -2,707 -1,298 -6,335 -5,031 -3,318 -2,406 -5,883 -40.31%
NP 7,048 2,704 18,571 12,634 8,771 6,333 17,676 -45.73%
-
NP to SH 7,048 2,704 18,571 12,634 8,771 6,433 17,676 -45.73%
-
Tax Rate 27.75% 32.43% 25.44% 28.48% 27.45% 27.53% 24.97% -
Total Cost 43,498 22,085 83,554 63,553 44,451 27,235 114,495 -47.45%
-
Net Worth 214,779 215,418 212,892 202,901 199,217 204,353 195,399 6.48%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 6,314 - - - 6,303 -
Div Payout % - - 34.00% - - - 35.66% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 214,779 215,418 212,892 202,901 199,217 204,353 195,399 6.48%
NOSH 90,243 90,133 90,208 90,178 90,143 91,638 90,045 0.14%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.94% 10.91% 18.18% 16.58% 16.48% 18.87% 13.37% -
ROE 3.28% 1.26% 8.72% 6.23% 4.40% 3.15% 9.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.01 27.50 113.21 84.48 59.04 36.63 146.78 -47.29%
EPS 7.81 3.00 20.59 14.01 9.73 7.02 19.63 -45.81%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 2.38 2.39 2.36 2.25 2.21 2.23 2.17 6.33%
Adjusted Per Share Value based on latest NOSH - 90,257
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.83 5.31 21.89 16.33 11.41 7.19 28.33 -47.23%
EPS 1.51 0.58 3.98 2.71 1.88 1.38 3.79 -45.76%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 1.35 -
NAPS 0.4603 0.4617 0.4563 0.4349 0.427 0.438 0.4188 6.48%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.32 1.31 1.30 1.20 1.22 1.30 1.30 -
P/RPS 2.36 4.76 1.15 1.42 2.07 3.55 0.89 91.23%
P/EPS 16.90 43.67 6.31 8.57 12.54 18.52 6.62 86.47%
EY 5.92 2.29 15.84 11.67 7.98 5.40 15.10 -46.34%
DY 0.00 0.00 5.38 0.00 0.00 0.00 5.38 -
P/NAPS 0.55 0.55 0.55 0.53 0.55 0.58 0.60 -5.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 19/11/03 21/08/03 22/05/03 20/02/03 13/11/02 22/08/02 -
Price 1.34 1.43 1.32 1.25 1.34 1.33 1.32 -
P/RPS 2.39 5.20 1.17 1.48 2.27 3.63 0.90 91.42%
P/EPS 17.16 47.67 6.41 8.92 13.77 18.95 6.72 86.50%
EY 5.83 2.10 15.60 11.21 7.26 5.28 14.87 -46.34%
DY 0.00 0.00 5.30 0.00 0.00 0.00 5.30 -
P/NAPS 0.56 0.60 0.56 0.56 0.61 0.60 0.61 -5.52%

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