[OIB] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 15.73%
YoY- 23.82%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 143,621 134,523 125,346 122,867 110,049 104,077 104,789 23.36%
PBT 38,961 37,549 30,942 27,709 23,378 18,917 23,119 41.56%
Tax -6,455 -7,567 -5,678 -6,849 -5,354 -4,115 -4,814 21.57%
NP 32,506 29,982 25,264 20,860 18,024 14,802 18,305 46.59%
-
NP to SH 31,179 29,473 25,264 20,860 18,024 14,802 18,305 42.57%
-
Tax Rate 16.57% 20.15% 18.35% 24.72% 22.90% 21.75% 20.82% -
Total Cost 111,115 104,541 100,082 102,007 92,025 89,275 86,484 18.16%
-
Net Worth 257,715 250,520 243,124 234,209 229,802 223,037 220,551 10.92%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,044 9,044 3,611 3,611 3,611 3,611 6,309 27.10%
Div Payout % 29.01% 30.69% 14.30% 17.32% 20.04% 24.40% 34.47% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 257,715 250,520 243,124 234,209 229,802 223,037 220,551 10.92%
NOSH 90,426 90,440 90,381 90,428 90,473 90,298 90,389 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.63% 22.29% 20.16% 16.98% 16.38% 14.22% 17.47% -
ROE 12.10% 11.76% 10.39% 8.91% 7.84% 6.64% 8.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 158.83 148.74 138.69 135.87 121.64 115.26 115.93 23.33%
EPS 34.48 32.59 27.95 23.07 19.92 16.39 20.25 42.54%
DPS 10.00 10.00 4.00 4.00 4.00 4.00 7.00 26.81%
NAPS 2.85 2.77 2.69 2.59 2.54 2.47 2.44 10.89%
Adjusted Per Share Value based on latest NOSH - 90,428
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.78 28.83 26.87 26.33 23.59 22.31 22.46 23.35%
EPS 6.68 6.32 5.41 4.47 3.86 3.17 3.92 42.62%
DPS 1.94 1.94 0.77 0.77 0.77 0.77 1.35 27.31%
NAPS 0.5524 0.5369 0.5211 0.502 0.4925 0.478 0.4727 10.93%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.31 1.36 1.20 1.24 1.27 1.45 1.50 -
P/RPS 0.82 0.91 0.87 0.91 1.04 1.26 1.29 -26.05%
P/EPS 3.80 4.17 4.29 5.38 6.37 8.85 7.41 -35.90%
EY 26.32 23.96 23.29 18.60 15.69 11.31 13.50 56.00%
DY 7.63 7.35 3.33 3.23 3.15 2.76 4.67 38.67%
P/NAPS 0.46 0.49 0.45 0.48 0.50 0.59 0.61 -17.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 16/05/05 21/02/05 23/11/04 19/08/04 20/05/04 -
Price 1.32 1.34 1.22 1.35 1.37 1.28 1.32 -
P/RPS 0.83 0.90 0.88 0.99 1.13 1.11 1.14 -19.05%
P/EPS 3.83 4.11 4.36 5.85 6.88 7.81 6.52 -29.83%
EY 26.12 24.32 22.91 17.09 14.54 12.81 15.34 42.54%
DY 7.58 7.46 3.28 2.96 2.92 3.13 5.30 26.91%
P/NAPS 0.46 0.48 0.45 0.52 0.54 0.52 0.54 -10.12%

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