[OIB] YoY TTM 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- -10.52%
YoY- 72.07%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 136,324 122,867 99,450 109,235 131,075 86,786 49,387 -1.07%
PBT 37,110 27,709 22,572 25,535 15,966 9,727 9,124 -1.48%
Tax -6,099 -6,849 -5,725 -7,559 -5,662 -3,143 -2,145 -1.10%
NP 31,011 20,860 16,847 17,976 10,304 6,584 6,979 -1.57%
-
NP to SH 29,310 20,860 16,847 17,976 10,447 6,584 6,979 -1.51%
-
Tax Rate 16.43% 24.72% 25.36% 29.60% 35.46% 32.31% 23.51% -
Total Cost 105,313 102,007 82,603 91,259 120,771 80,202 42,408 -0.96%
-
Net Worth 273,782 234,209 214,942 199,636 180,070 178,385 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 9,044 3,611 6,309 6,312 6,317 4,520 - -100.00%
Div Payout % 30.86% 17.32% 37.45% 35.11% 60.48% 68.66% - -
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 273,782 234,209 214,942 199,636 180,070 178,385 0 -100.00%
NOSH 90,357 90,428 90,311 90,333 90,035 90,093 90,069 -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 22.75% 16.98% 16.94% 16.46% 7.86% 7.59% 14.13% -
ROE 10.71% 8.91% 7.84% 9.00% 5.80% 3.69% 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 150.87 135.87 110.12 120.92 145.58 96.33 54.83 -1.07%
EPS 32.44 23.07 18.65 19.90 11.60 7.31 7.75 -1.51%
DPS 10.00 4.00 7.00 7.00 7.00 5.04 0.00 -100.00%
NAPS 3.03 2.59 2.38 2.21 2.00 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 29.22 26.33 21.31 23.41 28.09 18.60 10.59 -1.07%
EPS 6.28 4.47 3.61 3.85 2.24 1.41 1.50 -1.51%
DPS 1.94 0.77 1.35 1.35 1.35 0.97 0.00 -100.00%
NAPS 0.5868 0.502 0.4607 0.4279 0.3859 0.3823 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 0.90 0.91 1.20 1.01 0.84 1.54 0.00 -100.00%
P/EPS 4.19 5.38 7.08 6.13 10.60 20.25 0.00 -100.00%
EY 23.85 18.60 14.13 16.31 9.43 4.94 0.00 -100.00%
DY 7.35 3.23 5.30 5.74 5.69 3.41 0.00 -100.00%
P/NAPS 0.45 0.48 0.55 0.55 0.62 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 - -
Price 1.45 1.35 1.34 1.34 1.40 1.41 0.00 -
P/RPS 0.96 0.99 1.22 1.11 0.96 1.46 0.00 -100.00%
P/EPS 4.47 5.85 7.18 6.73 12.07 19.29 0.00 -100.00%
EY 22.37 17.09 13.92 14.85 8.29 5.18 0.00 -100.00%
DY 6.90 2.96 5.22 5.22 5.00 3.57 0.00 -100.00%
P/NAPS 0.48 0.52 0.56 0.61 0.70 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