[OIB] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 25.1%
YoY- 157.09%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 143,621 110,049 93,347 135,120 112,673 85,061 23,975 -1.88%
PBT 38,961 23,378 20,168 29,309 11,735 10,296 5,663 -2.02%
Tax -6,455 -5,354 -5,226 -9,220 -4,064 -3,028 -1,287 -1.69%
NP 32,506 18,024 14,942 20,089 7,671 7,268 4,376 -2.10%
-
NP to SH 31,179 18,024 14,942 20,089 7,814 7,268 4,376 -2.06%
-
Tax Rate 16.57% 22.90% 25.91% 31.46% 34.63% 29.41% 22.73% -
Total Cost 111,115 92,025 78,405 115,031 105,002 77,793 19,599 -1.82%
-
Net Worth 257,715 229,802 215,418 204,353 184,414 180,736 173,779 -0.41%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,044 3,611 6,309 6,312 6,317 4,520 - -100.00%
Div Payout % 29.01% 20.04% 42.23% 31.42% 80.85% 62.19% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 257,715 229,802 215,418 204,353 184,414 180,736 173,779 -0.41%
NOSH 90,426 90,473 90,133 91,638 89,958 89,918 90,041 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 22.63% 16.38% 16.01% 14.87% 6.81% 8.54% 18.25% -
ROE 12.10% 7.84% 6.94% 9.83% 4.24% 4.02% 2.52% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 158.83 121.64 103.57 147.45 125.25 94.60 26.63 -1.88%
EPS 34.48 19.92 16.58 21.92 8.69 8.08 4.86 -2.06%
DPS 10.00 4.00 7.00 7.00 7.00 5.04 0.00 -100.00%
NAPS 2.85 2.54 2.39 2.23 2.05 2.01 1.93 -0.41%
Adjusted Per Share Value based on latest NOSH - 91,638
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 30.78 23.59 20.01 28.96 24.15 18.23 5.14 -1.88%
EPS 6.68 3.86 3.20 4.31 1.67 1.56 0.94 -2.06%
DPS 1.94 0.77 1.35 1.35 1.35 0.97 0.00 -100.00%
NAPS 0.5524 0.4925 0.4617 0.438 0.3953 0.3874 0.3725 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.31 1.27 1.31 1.30 1.13 2.26 0.00 -
P/RPS 0.82 1.04 1.26 0.88 0.90 2.39 0.00 -100.00%
P/EPS 3.80 6.37 7.90 5.93 13.01 27.96 0.00 -100.00%
EY 26.32 15.69 12.65 16.86 7.69 3.58 0.00 -100.00%
DY 7.63 3.15 5.34 5.38 6.19 2.23 0.00 -100.00%
P/NAPS 0.46 0.50 0.55 0.58 0.55 1.12 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 23/11/04 19/11/03 13/11/02 26/11/01 09/11/00 - -
Price 1.32 1.37 1.43 1.33 1.35 1.80 0.00 -
P/RPS 0.83 1.13 1.38 0.90 1.08 1.90 0.00 -100.00%
P/EPS 3.83 6.88 8.63 6.07 15.54 22.27 0.00 -100.00%
EY 26.12 14.54 11.59 16.48 6.43 4.49 0.00 -100.00%
DY 7.58 2.92 4.90 5.26 5.19 2.80 0.00 -100.00%
P/NAPS 0.46 0.54 0.60 0.60 0.66 0.90 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