[OIB] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 50.57%
YoY- 107.9%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 105,156 109,235 135,120 132,171 138,540 131,075 112,673 -4.50%
PBT 26,682 25,535 29,309 23,558 17,000 15,966 11,735 72.99%
Tax -7,223 -7,559 -9,220 -7,643 -6,478 -5,662 -4,064 46.77%
NP 19,459 17,976 20,089 15,915 10,522 10,304 7,671 86.10%
-
NP to SH 19,459 17,976 20,089 16,058 10,665 10,447 7,814 83.82%
-
Tax Rate 27.07% 29.60% 31.46% 32.44% 38.11% 35.46% 34.63% -
Total Cost 85,697 91,259 115,031 116,256 128,018 120,771 105,002 -12.67%
-
Net Worth 203,078 199,636 204,353 180,346 180,000 180,070 184,414 6.64%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 6,312 6,312 6,312 6,312 6,317 6,317 6,317 -0.05%
Div Payout % 32.44% 35.11% 31.42% 39.31% 59.24% 60.48% 80.85% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 203,078 199,636 204,353 180,346 180,000 180,070 184,414 6.64%
NOSH 90,257 90,333 91,638 90,173 90,000 90,035 89,958 0.22%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.50% 16.46% 14.87% 12.04% 7.59% 7.86% 6.81% -
ROE 9.58% 9.00% 9.83% 8.90% 5.93% 5.80% 4.24% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 116.51 120.92 147.45 146.57 153.93 145.58 125.25 -4.71%
EPS 21.56 19.90 21.92 17.81 11.85 11.60 8.69 83.36%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.25 2.21 2.23 2.00 2.00 2.00 2.05 6.40%
Adjusted Per Share Value based on latest NOSH - 90,173
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 22.54 23.41 28.96 28.33 29.69 28.09 24.15 -4.49%
EPS 4.17 3.85 4.31 3.44 2.29 2.24 1.67 84.15%
DPS 1.35 1.35 1.35 1.35 1.35 1.35 1.35 0.00%
NAPS 0.4353 0.4279 0.438 0.3865 0.3858 0.3859 0.3953 6.64%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.20 1.22 1.30 1.30 1.60 1.23 1.13 -
P/RPS 1.03 1.01 0.88 0.89 1.04 0.84 0.90 9.42%
P/EPS 5.57 6.13 5.93 7.30 13.50 10.60 13.01 -43.22%
EY 17.97 16.31 16.86 13.70 7.41 9.43 7.69 76.18%
DY 5.83 5.74 5.38 5.38 4.38 5.69 6.19 -3.91%
P/NAPS 0.53 0.55 0.58 0.65 0.80 0.62 0.55 -2.44%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 20/02/03 13/11/02 22/08/02 20/05/02 07/02/02 26/11/01 -
Price 1.25 1.34 1.33 1.32 1.50 1.40 1.35 -
P/RPS 1.07 1.11 0.90 0.90 0.97 0.96 1.08 -0.61%
P/EPS 5.80 6.73 6.07 7.41 12.66 12.07 15.54 -48.19%
EY 17.25 14.85 16.48 13.49 7.90 8.29 6.43 93.18%
DY 5.60 5.22 5.26 5.30 4.67 5.00 5.19 5.20%
P/NAPS 0.56 0.61 0.60 0.66 0.75 0.70 0.66 -10.38%

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