Highlights

[OIB] QoQ Cumulative Quarter Result on 2016-12-31 [#2]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     73.55%    YoY -     -14.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 247,934 153,887 96,610 57,961 233,119 173,619 119,608 62.65%
  QoQ % 61.11% 59.29% 66.68% -75.14% 34.27% 45.16% -
  Horiz. % 207.29% 128.66% 80.77% 48.46% 194.90% 145.16% 100.00%
PBT 65,150 35,178 29,158 17,638 67,656 48,521 31,908 61.01%
  QoQ % 85.20% 20.65% 65.31% -73.93% 39.44% 52.07% -
  Horiz. % 204.18% 110.25% 91.38% 55.28% 212.03% 152.07% 100.00%
Tax -15,623 -8,671 -7,085 -4,471 -16,010 -11,852 -7,612 61.57%
  QoQ % -80.18% -22.39% -58.47% 72.07% -35.08% -55.70% -
  Horiz. % 205.24% 113.91% 93.08% 58.74% 210.33% 155.70% 100.00%
NP 49,527 26,507 22,073 13,167 51,646 36,669 24,296 60.84%
  QoQ % 86.84% 20.09% 67.64% -74.51% 40.84% 50.93% -
  Horiz. % 203.85% 109.10% 90.85% 54.19% 212.57% 150.93% 100.00%
NP to SH 38,506 19,117 16,135 9,297 40,153 29,039 18,846 61.09%
  QoQ % 101.42% 18.48% 73.55% -76.85% 38.27% 54.09% -
  Horiz. % 204.32% 101.44% 85.61% 49.33% 213.06% 154.09% 100.00%
Tax Rate 23.98 % 24.65 % 24.30 % 25.35 % 23.66 % 24.43 % 23.86 % 0.34%
  QoQ % -2.72% 1.44% -4.14% 7.14% -3.15% 2.39% -
  Horiz. % 100.50% 103.31% 101.84% 106.24% 99.16% 102.39% 100.00%
Total Cost 198,407 127,380 74,537 44,794 181,473 136,950 95,312 63.10%
  QoQ % 55.76% 70.89% 66.40% -75.32% 32.51% 43.69% -
  Horiz. % 208.17% 133.65% 78.20% 47.00% 190.40% 143.69% 100.00%
Net Worth 341,889 321,513 318,644 311,348 314,329 302,851 292,612 10.94%
  QoQ % 6.34% 0.90% 2.34% -0.95% 3.79% 3.50% -
  Horiz. % 116.84% 109.88% 108.90% 106.40% 107.42% 103.50% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 10,140 - - - 11,588 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.51% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 26.34 % - % - % - % 28.86 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.27% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 341,889 321,513 318,644 311,348 314,329 302,851 292,612 10.94%
  QoQ % 6.34% 0.90% 2.34% -0.95% 3.79% 3.50% -
  Horiz. % 116.84% 109.88% 108.90% 106.40% 107.42% 103.50% 100.00%
NOSH 144,868 144,825 144,838 144,813 144,852 144,905 144,857 0.00%
  QoQ % 0.03% -0.01% 0.02% -0.03% -0.04% 0.03% -
  Horiz. % 100.01% 99.98% 99.99% 99.97% 100.00% 100.03% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.98 % 17.22 % 22.85 % 22.72 % 22.15 % 21.12 % 20.31 % -1.09%
  QoQ % 16.03% -24.64% 0.57% 2.57% 4.88% 3.99% -
  Horiz. % 98.38% 84.79% 112.51% 111.87% 109.06% 103.99% 100.00%
ROE 11.26 % 5.95 % 5.06 % 2.99 % 12.77 % 9.59 % 6.44 % 45.18%
  QoQ % 89.24% 17.59% 69.23% -76.59% 33.16% 48.91% -
  Horiz. % 174.84% 92.39% 78.57% 46.43% 198.29% 148.91% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 171.14 106.26 66.70 40.02 160.94 119.82 82.57 62.63%
  QoQ % 61.06% 59.31% 66.67% -75.13% 34.32% 45.11% -
  Horiz. % 207.27% 128.69% 80.78% 48.47% 194.91% 145.11% 100.00%
EPS 26.58 13.20 11.14 6.42 27.72 20.04 13.01 61.08%
  QoQ % 101.36% 18.49% 73.52% -76.84% 38.32% 54.04% -
  Horiz. % 204.30% 101.46% 85.63% 49.35% 213.07% 154.04% 100.00%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3600 2.2200 2.2000 2.1500 2.1700 2.0900 2.0200 10.94%
  QoQ % 6.31% 0.91% 2.33% -0.92% 3.83% 3.47% -
  Horiz. % 116.83% 109.90% 108.91% 106.44% 107.43% 103.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,910
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 171.09 106.19 66.67 40.00 160.87 119.81 82.54 62.64%
  QoQ % 61.12% 59.28% 66.67% -75.14% 34.27% 45.15% -
  Horiz. % 207.28% 128.65% 80.77% 48.46% 194.90% 145.15% 100.00%
EPS 26.57 13.19 11.13 6.42 27.71 20.04 13.01 61.04%
  QoQ % 101.44% 18.51% 73.36% -76.83% 38.27% 54.04% -
  Horiz. % 204.23% 101.38% 85.55% 49.35% 212.99% 154.04% 100.00%
DPS 7.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3593 2.2187 2.1989 2.1486 2.1691 2.0899 2.0193 10.94%
  QoQ % 6.34% 0.90% 2.34% -0.95% 3.79% 3.50% -
  Horiz. % 116.84% 109.87% 108.89% 106.40% 107.42% 103.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.5900 2.6000 2.8600 2.9300 2.5300 2.5000 2.6500 -
P/RPS 1.51 2.45 4.29 7.32 1.57 2.09 3.21 -39.54%
  QoQ % -38.37% -42.89% -41.39% 366.24% -24.88% -34.89% -
  Horiz. % 47.04% 76.32% 133.64% 228.04% 48.91% 65.11% 100.00%
P/EPS 9.74 19.70 25.67 45.64 9.13 12.48 20.37 -38.88%
  QoQ % -50.56% -23.26% -43.76% 399.89% -26.84% -38.73% -
  Horiz. % 47.82% 96.71% 126.02% 224.05% 44.82% 61.27% 100.00%
EY 10.26 5.08 3.90 2.19 10.96 8.02 4.91 63.52%
  QoQ % 101.97% 30.26% 78.08% -80.02% 36.66% 63.34% -
  Horiz. % 208.96% 103.46% 79.43% 44.60% 223.22% 163.34% 100.00%
DY 2.70 0.00 0.00 0.00 3.16 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.44% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.10 1.17 1.30 1.36 1.17 1.20 1.31 -11.00%
  QoQ % -5.98% -10.00% -4.41% 16.24% -2.50% -8.40% -
  Horiz. % 83.97% 89.31% 99.24% 103.82% 89.31% 91.60% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 12/05/17 17/02/17 21/11/16 26/08/16 12/05/16 19/02/16 -
Price 2.2600 2.5000 2.7000 3.0000 2.8900 2.6000 2.4500 -
P/RPS 1.32 2.35 4.05 7.50 1.80 2.17 2.97 -41.79%
  QoQ % -43.83% -41.98% -46.00% 316.67% -17.05% -26.94% -
  Horiz. % 44.44% 79.12% 136.36% 252.53% 60.61% 73.06% 100.00%
P/EPS 8.50 18.94 24.24 46.73 10.43 12.97 18.83 -41.18%
  QoQ % -55.12% -21.86% -48.13% 348.03% -19.58% -31.12% -
  Horiz. % 45.14% 100.58% 128.73% 248.17% 55.39% 68.88% 100.00%
EY 11.76 5.28 4.13 2.14 9.59 7.71 5.31 69.99%
  QoQ % 122.73% 27.85% 92.99% -77.69% 24.38% 45.20% -
  Horiz. % 221.47% 99.44% 77.78% 40.30% 180.60% 145.20% 100.00%
DY 3.10 0.00 0.00 0.00 2.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.96 1.13 1.23 1.40 1.33 1.24 1.21 -14.31%
  QoQ % -15.04% -8.13% -12.14% 5.26% 7.26% 2.48% -
  Horiz. % 79.34% 93.39% 101.65% 115.70% 109.92% 102.48% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers