[OIB] QoQ Quarter 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- 35.45%
YoY- 82.77%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,278 39,859 34,403 30,784 38,575 30,761 25,226 15.36%
PBT 8,233 9,875 9,646 9,356 10,084 8,463 3,039 93.98%
Tax -2,548 -1,425 -2,495 369 -2,904 -2,537 -606 159.82%
NP 5,685 8,450 7,151 9,725 7,180 5,926 2,433 75.81%
-
NP to SH 5,311 7,632 6,642 9,725 7,180 5,926 2,433 68.03%
-
Tax Rate 30.95% 14.43% 25.87% -3.94% 28.80% 29.98% 19.94% -
Total Cost 25,593 31,409 27,252 21,059 31,395 24,835 22,793 8.00%
-
Net Worth 273,782 257,715 250,520 243,124 234,209 229,802 223,037 14.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 9,044 - - - 3,611 -
Div Payout % - - 136.16% - - - 148.46% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 273,782 257,715 250,520 243,124 234,209 229,802 223,037 14.60%
NOSH 90,357 90,426 90,440 90,381 90,428 90,473 90,298 0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.18% 21.20% 20.79% 31.59% 18.61% 19.26% 9.64% -
ROE 1.94% 2.96% 2.65% 4.00% 3.07% 2.58% 1.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.62 44.08 38.04 34.06 42.66 34.00 27.94 15.31%
EPS 5.87 8.44 7.35 10.76 7.94 6.55 2.69 67.99%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 4.00 -
NAPS 3.03 2.85 2.77 2.69 2.59 2.54 2.47 14.55%
Adjusted Per Share Value based on latest NOSH - 90,381
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.70 8.54 7.37 6.60 8.27 6.59 5.41 15.27%
EPS 1.14 1.64 1.42 2.08 1.54 1.27 0.52 68.51%
DPS 0.00 0.00 1.94 0.00 0.00 0.00 0.77 -
NAPS 0.5868 0.5524 0.5369 0.5211 0.502 0.4925 0.478 14.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.36 1.31 1.36 1.20 1.24 1.27 1.45 -
P/RPS 3.93 2.97 3.58 3.52 2.91 3.74 5.19 -16.88%
P/EPS 23.14 15.52 18.52 11.15 15.62 19.39 53.82 -42.94%
EY 4.32 6.44 5.40 8.97 6.40 5.16 1.86 75.11%
DY 0.00 0.00 7.35 0.00 0.00 0.00 2.76 -
P/NAPS 0.45 0.46 0.49 0.45 0.48 0.50 0.59 -16.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/03/06 16/11/05 16/08/05 16/05/05 21/02/05 23/11/04 19/08/04 -
Price 1.45 1.32 1.34 1.22 1.35 1.37 1.28 -
P/RPS 4.19 2.99 3.52 3.58 3.16 4.03 4.58 -5.74%
P/EPS 24.67 15.64 18.25 11.34 17.00 20.92 47.51 -35.31%
EY 4.05 6.39 5.48 8.82 5.88 4.78 2.10 54.75%
DY 0.00 0.00 7.46 0.00 0.00 0.00 3.13 -
P/NAPS 0.48 0.46 0.48 0.45 0.52 0.54 0.52 -5.18%

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