[OIB] YoY Annualized Quarter 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- -31.83%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 142,274 138,672 101,092 106,444 152,316 99,534 98,772 -0.38%
PBT 36,216 37,094 19,510 24,178 20,222 12,274 18,248 -0.72%
Tax -7,944 -10,884 -5,414 -6,636 -5,748 -4,010 -4,288 -0.65%
NP 28,272 26,210 14,096 17,542 14,474 8,264 13,960 -0.74%
-
NP to SH 25,888 26,210 14,096 17,542 14,474 8,264 13,960 -0.65%
-
Tax Rate 21.94% 29.34% 27.75% 27.45% 28.42% 32.67% 23.50% -
Total Cost 114,002 112,462 86,996 88,902 137,842 91,270 84,812 -0.31%
-
Net Worth 273,884 234,243 214,779 199,217 184,525 178,243 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 273,884 234,243 214,779 199,217 184,525 178,243 0 -100.00%
NOSH 90,391 90,441 90,243 90,143 90,012 90,021 90,064 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.87% 18.90% 13.94% 16.48% 9.50% 8.30% 14.13% -
ROE 9.45% 11.19% 6.56% 8.81% 7.84% 4.64% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 157.40 153.33 112.02 118.08 169.22 110.57 109.67 -0.38%
EPS 28.64 28.98 15.62 19.46 16.08 9.18 15.50 -0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.59 2.38 2.21 2.05 1.98 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 90,333
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 30.49 29.72 21.67 22.81 32.65 21.33 21.17 -0.38%
EPS 5.55 5.62 3.02 3.76 3.10 1.77 2.99 -0.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.502 0.4603 0.427 0.3955 0.382 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.36 1.24 1.32 1.22 1.23 1.48 0.00 -
P/RPS 0.86 0.81 1.18 1.03 0.73 1.34 0.00 -100.00%
P/EPS 4.75 4.28 8.45 6.27 7.65 16.12 0.00 -100.00%
EY 21.06 23.37 11.83 15.95 13.07 6.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.55 0.55 0.60 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/03/06 21/02/05 19/02/04 20/02/03 07/02/02 15/02/01 15/02/00 -
Price 1.45 1.35 1.34 1.34 1.40 1.41 3.60 -
P/RPS 0.92 0.88 1.20 1.13 0.83 1.28 3.28 1.36%
P/EPS 5.06 4.66 8.58 6.89 8.71 15.36 23.23 1.63%
EY 19.75 21.47 11.66 14.52 11.49 6.51 4.31 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.56 0.61 0.68 0.71 0.00 -100.00%

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