[OIB] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 30.33%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 138,244 142,274 138,672 101,092 106,444 152,316 99,534 5.62%
PBT 27,286 36,216 37,094 19,510 24,178 20,222 12,274 14.23%
Tax -5,138 -7,944 -10,884 -5,414 -6,636 -5,748 -4,010 4.21%
NP 22,148 28,272 26,210 14,096 17,542 14,474 8,264 17.84%
-
NP to SH 17,960 25,888 26,210 14,096 17,542 14,474 8,264 13.80%
-
Tax Rate 18.83% 21.94% 29.34% 27.75% 27.45% 28.42% 32.67% -
Total Cost 116,096 114,002 112,462 86,996 88,902 137,842 91,270 4.08%
-
Net Worth 270,394 273,884 234,243 214,779 199,217 184,525 178,243 7.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 270,394 273,884 234,243 214,779 199,217 184,525 178,243 7.18%
NOSH 90,433 90,391 90,441 90,243 90,143 90,012 90,021 0.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.02% 19.87% 18.90% 13.94% 16.48% 9.50% 8.30% -
ROE 6.64% 9.45% 11.19% 6.56% 8.81% 7.84% 4.64% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 152.87 157.40 153.33 112.02 118.08 169.22 110.57 5.54%
EPS 19.86 28.64 28.98 15.62 19.46 16.08 9.18 13.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.03 2.59 2.38 2.21 2.05 1.98 7.10%
Adjusted Per Share Value based on latest NOSH - 90,311
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.63 30.49 29.72 21.67 22.81 32.65 21.33 5.62%
EPS 3.85 5.55 5.62 3.02 3.76 3.10 1.77 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5795 0.587 0.502 0.4603 0.427 0.3955 0.382 7.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 1.36 1.24 1.32 1.22 1.23 1.48 -
P/RPS 0.80 0.86 0.81 1.18 1.03 0.73 1.34 -8.23%
P/EPS 6.19 4.75 4.28 8.45 6.27 7.65 16.12 -14.73%
EY 16.15 21.06 23.37 11.83 15.95 13.07 6.20 17.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.48 0.55 0.55 0.60 0.75 -9.57%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 20/03/06 21/02/05 19/02/04 20/02/03 07/02/02 15/02/01 -
Price 1.41 1.45 1.35 1.34 1.34 1.40 1.41 -
P/RPS 0.92 0.92 0.88 1.20 1.13 0.83 1.28 -5.35%
P/EPS 7.10 5.06 4.66 8.58 6.89 8.71 15.36 -12.06%
EY 14.09 19.75 21.47 11.66 14.52 11.49 6.51 13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.52 0.56 0.61 0.68 0.71 -6.64%

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