[OIB] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -10.52%
YoY- 72.07%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 93,347 102,126 105,156 109,235 135,120 132,171 138,540 -23.12%
PBT 20,168 24,905 26,682 25,535 29,309 23,558 17,000 12.05%
Tax -5,226 -6,334 -7,223 -7,559 -9,220 -7,643 -6,478 -13.32%
NP 14,942 18,571 19,459 17,976 20,089 15,915 10,522 26.31%
-
NP to SH 14,942 18,571 19,459 17,976 20,089 16,058 10,665 25.18%
-
Tax Rate 25.91% 25.43% 27.07% 29.60% 31.46% 32.44% 38.11% -
Total Cost 78,405 83,555 85,697 91,259 115,031 116,256 128,018 -27.85%
-
Net Worth 215,418 212,720 203,078 199,636 204,353 180,346 180,000 12.70%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,309 6,309 6,312 6,312 6,312 6,312 6,317 -0.08%
Div Payout % 42.23% 33.98% 32.44% 35.11% 31.42% 39.31% 59.24% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 215,418 212,720 203,078 199,636 204,353 180,346 180,000 12.70%
NOSH 90,133 90,135 90,257 90,333 91,638 90,173 90,000 0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.01% 18.18% 18.50% 16.46% 14.87% 12.04% 7.59% -
ROE 6.94% 8.73% 9.58% 9.00% 9.83% 8.90% 5.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 103.57 113.30 116.51 120.92 147.45 146.57 153.93 -23.19%
EPS 16.58 20.60 21.56 19.90 21.92 17.81 11.85 25.07%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.39 2.36 2.25 2.21 2.23 2.00 2.00 12.59%
Adjusted Per Share Value based on latest NOSH - 90,333
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.01 21.89 22.54 23.41 28.96 28.33 29.69 -23.11%
EPS 3.20 3.98 4.17 3.85 4.31 3.44 2.29 24.96%
DPS 1.35 1.35 1.35 1.35 1.35 1.35 1.35 0.00%
NAPS 0.4617 0.4559 0.4353 0.4279 0.438 0.3865 0.3858 12.70%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.31 1.30 1.20 1.22 1.30 1.30 1.60 -
P/RPS 1.26 1.15 1.03 1.01 0.88 0.89 1.04 13.63%
P/EPS 7.90 6.31 5.57 6.13 5.93 7.30 13.50 -30.01%
EY 12.65 15.85 17.97 16.31 16.86 13.70 7.41 42.79%
DY 5.34 5.38 5.83 5.74 5.38 5.38 4.38 14.11%
P/NAPS 0.55 0.55 0.53 0.55 0.58 0.65 0.80 -22.08%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 21/08/03 22/05/03 20/02/03 13/11/02 22/08/02 20/05/02 -
Price 1.43 1.32 1.25 1.34 1.33 1.32 1.50 -
P/RPS 1.38 1.17 1.07 1.11 0.90 0.90 0.97 26.46%
P/EPS 8.63 6.41 5.80 6.73 6.07 7.41 12.66 -22.52%
EY 11.59 15.61 17.25 14.85 16.48 13.49 7.90 29.08%
DY 4.90 5.30 5.60 5.22 5.26 5.30 4.67 3.25%
P/NAPS 0.60 0.56 0.56 0.61 0.60 0.66 0.75 -13.81%

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