[OIB] QoQ TTM 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- 8.25%
YoY- 82.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 99,450 93,347 102,126 105,156 109,235 135,120 132,171 -17.23%
PBT 22,572 20,168 24,905 26,682 25,535 29,309 23,558 -2.80%
Tax -5,725 -5,226 -6,334 -7,223 -7,559 -9,220 -7,643 -17.47%
NP 16,847 14,942 18,571 19,459 17,976 20,089 15,915 3.85%
-
NP to SH 16,847 14,942 18,571 19,459 17,976 20,089 16,058 3.24%
-
Tax Rate 25.36% 25.91% 25.43% 27.07% 29.60% 31.46% 32.44% -
Total Cost 82,603 78,405 83,555 85,697 91,259 115,031 116,256 -20.32%
-
Net Worth 214,942 215,418 212,720 203,078 199,636 204,353 180,346 12.37%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,309 6,309 6,309 6,312 6,312 6,312 6,312 -0.03%
Div Payout % 37.45% 42.23% 33.98% 32.44% 35.11% 31.42% 39.31% -
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 214,942 215,418 212,720 203,078 199,636 204,353 180,346 12.37%
NOSH 90,311 90,133 90,135 90,257 90,333 91,638 90,173 0.10%
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 16.94% 16.01% 18.18% 18.50% 16.46% 14.87% 12.04% -
ROE 7.84% 6.94% 8.73% 9.58% 9.00% 9.83% 8.90% -
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 110.12 103.57 113.30 116.51 120.92 147.45 146.57 -17.31%
EPS 18.65 16.58 20.60 21.56 19.90 21.92 17.81 3.11%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.38 2.39 2.36 2.25 2.21 2.23 2.00 12.26%
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 21.31 20.01 21.89 22.54 23.41 28.96 28.33 -17.24%
EPS 3.61 3.20 3.98 4.17 3.85 4.31 3.44 3.25%
DPS 1.35 1.35 1.35 1.35 1.35 1.35 1.35 0.00%
NAPS 0.4607 0.4617 0.4559 0.4353 0.4279 0.438 0.3865 12.38%
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 1.20 1.26 1.15 1.03 1.01 0.88 0.89 21.98%
P/EPS 7.08 7.90 6.31 5.57 6.13 5.93 7.30 -2.01%
EY 14.13 12.65 15.85 17.97 16.31 16.86 13.70 2.07%
DY 5.30 5.34 5.38 5.83 5.74 5.38 5.38 -0.99%
P/NAPS 0.55 0.55 0.55 0.53 0.55 0.58 0.65 -10.51%
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 1.22 1.38 1.17 1.07 1.11 0.90 0.90 22.41%
P/EPS 7.18 8.63 6.41 5.80 6.73 6.07 7.41 -2.07%
EY 13.92 11.59 15.61 17.25 14.85 16.48 13.49 2.10%
DY 5.22 4.90 5.30 5.60 5.22 5.26 5.30 -1.00%
P/NAPS 0.56 0.60 0.56 0.56 0.61 0.60 0.66 -10.34%

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