[OIB] YoY Annualized Quarter 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- -3.97%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 136,734 133,493 105,134 101,582 137,604 92,462 86,502 7.92%
PBT 32,596 37,204 21,170 23,553 19,386 12,710 15,320 13.40%
Tax -5,433 -6,765 -4,678 -6,708 -5,524 -4,318 -3,508 7.55%
NP 27,162 30,438 16,492 16,845 13,862 8,392 11,812 14.88%
-
NP to SH 24,710 30,438 16,492 16,845 13,862 8,392 11,812 13.08%
-
Tax Rate 16.67% 18.18% 22.10% 28.48% 28.49% 33.97% 22.90% -
Total Cost 109,572 103,054 88,642 84,737 123,741 84,070 74,690 6.59%
-
Net Worth 262,174 243,207 220,347 202,901 188,136 180,986 17,826,036 -50.48%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 262,174 243,207 220,347 202,901 188,136 180,986 17,826,036 -50.48%
NOSH 90,404 90,411 90,306 90,178 90,017 90,042 90,030 0.06%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 19.87% 22.80% 15.69% 16.58% 10.07% 9.08% 13.66% -
ROE 9.43% 12.52% 7.48% 8.30% 7.37% 4.64% 0.07% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 151.25 147.65 116.42 112.65 152.86 102.69 96.08 7.85%
EPS 27.33 33.67 18.27 18.68 15.40 9.32 13.12 13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.69 2.44 2.25 2.09 2.01 198.00 -50.52%
Adjusted Per Share Value based on latest NOSH - 90,257
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.31 28.61 22.53 21.77 29.49 19.82 18.54 7.92%
EPS 5.30 6.52 3.53 3.61 2.97 1.80 2.53 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5619 0.5213 0.4723 0.4349 0.4032 0.3879 38.2061 -50.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.49 1.20 1.50 1.20 1.60 1.39 2.88 -
P/RPS 0.99 0.81 1.29 1.07 1.05 1.35 3.00 -16.86%
P/EPS 5.45 3.56 8.21 6.42 10.39 14.91 21.95 -20.71%
EY 18.34 28.06 12.17 15.57 9.63 6.71 4.56 26.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.61 0.53 0.77 0.69 0.01 92.51%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 16/05/05 20/05/04 22/05/03 20/05/02 17/05/01 17/05/00 -
Price 1.33 1.22 1.32 1.25 1.50 1.40 2.76 -
P/RPS 0.88 0.83 1.13 1.11 0.98 1.36 2.87 -17.87%
P/EPS 4.87 3.62 7.23 6.69 9.74 15.02 21.04 -21.63%
EY 20.55 27.60 13.84 14.94 10.27 6.66 4.75 27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.54 0.56 0.72 0.70 0.01 89.23%

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