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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 96,610 57,961 233,119 173,619 119,608 67,129 219,662 -42.02%
  QoQ % 66.68% -75.14% 34.27% 45.16% 78.18% -69.44% -
  Horiz. % 43.98% 26.39% 106.13% 79.04% 54.45% 30.56% 100.00%
PBT 29,158 17,638 67,656 48,521 31,908 16,649 35,774 -12.69%
  QoQ % 65.31% -73.93% 39.44% 52.07% 91.65% -53.46% -
  Horiz. % 81.51% 49.30% 189.12% 135.63% 89.19% 46.54% 100.00%
Tax -7,085 -4,471 -16,010 -11,852 -7,612 -4,156 -9,580 -18.14%
  QoQ % -58.47% 72.07% -35.08% -55.70% -83.16% 56.62% -
  Horiz. % 73.96% 46.67% 167.12% 123.72% 79.46% 43.38% 100.00%
NP 22,073 13,167 51,646 36,669 24,296 12,493 26,194 -10.74%
  QoQ % 67.64% -74.51% 40.84% 50.93% 94.48% -52.31% -
  Horiz. % 84.27% 50.27% 197.17% 139.99% 92.75% 47.69% 100.00%
NP to SH 16,135 9,297 40,153 29,039 18,846 9,749 19,988 -13.25%
  QoQ % 73.55% -76.85% 38.27% 54.09% 93.31% -51.23% -
  Horiz. % 80.72% 46.51% 200.89% 145.28% 94.29% 48.77% 100.00%
Tax Rate 24.30 % 25.35 % 23.66 % 24.43 % 23.86 % 24.96 % 26.78 % -6.25%
  QoQ % -4.14% 7.14% -3.15% 2.39% -4.41% -6.80% -
  Horiz. % 90.74% 94.66% 88.35% 91.22% 89.10% 93.20% 100.00%
Total Cost 74,537 44,794 181,473 136,950 95,312 54,636 193,468 -46.90%
  QoQ % 66.40% -75.32% 32.51% 43.69% 74.45% -71.76% -
  Horiz. % 38.53% 23.15% 93.80% 70.79% 49.26% 28.24% 100.00%
Net Worth 318,644 311,348 314,329 302,851 292,612 283,327 284,249 7.87%
  QoQ % 2.34% -0.95% 3.79% 3.50% 3.28% -0.32% -
  Horiz. % 112.10% 109.53% 110.58% 106.54% 102.94% 99.68% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 11,588 - - - 10,863 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.68% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 28.86 % - % - % - % 54.35 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 53.10% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 318,644 311,348 314,329 302,851 292,612 283,327 284,249 7.87%
  QoQ % 2.34% -0.95% 3.79% 3.50% 3.28% -0.32% -
  Horiz. % 112.10% 109.53% 110.58% 106.54% 102.94% 99.68% 100.00%
NOSH 144,838 144,813 144,852 144,905 144,857 90,519 90,525 36.60%
  QoQ % 0.02% -0.03% -0.04% 0.03% 60.03% -0.01% -
  Horiz. % 160.00% 159.97% 160.01% 160.07% 160.02% 99.99% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.85 % 22.72 % 22.15 % 21.12 % 20.31 % 18.61 % 11.92 % 54.01%
  QoQ % 0.57% 2.57% 4.88% 3.99% 9.13% 56.12% -
  Horiz. % 191.69% 190.60% 185.82% 177.18% 170.39% 156.12% 100.00%
ROE 5.06 % 2.99 % 12.77 % 9.59 % 6.44 % 3.44 % 7.03 % -19.60%
  QoQ % 69.23% -76.59% 33.16% 48.91% 87.21% -51.07% -
  Horiz. % 71.98% 42.53% 181.65% 136.42% 91.61% 48.93% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 66.70 40.02 160.94 119.82 82.57 74.16 242.65 -57.56%
  QoQ % 66.67% -75.13% 34.32% 45.11% 11.34% -69.44% -
  Horiz. % 27.49% 16.49% 66.33% 49.38% 34.03% 30.56% 100.00%
EPS 11.14 6.42 27.72 20.04 13.01 10.77 22.08 -36.49%
  QoQ % 73.52% -76.84% 38.32% 54.04% 20.80% -51.22% -
  Horiz. % 50.45% 29.08% 125.54% 90.76% 58.92% 48.78% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 12.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2000 2.1500 2.1700 2.0900 2.0200 3.1300 3.1400 -21.03%
  QoQ % 2.33% -0.92% 3.83% 3.47% -35.46% -0.32% -
  Horiz. % 70.06% 68.47% 69.11% 66.56% 64.33% 99.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,894
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 66.68 40.00 160.89 119.82 82.55 46.33 151.60 -42.02%
  QoQ % 66.70% -75.14% 34.28% 45.15% 78.18% -69.44% -
  Horiz. % 43.98% 26.39% 106.13% 79.04% 54.45% 30.56% 100.00%
EPS 11.14 6.42 27.71 20.04 13.01 6.73 13.79 -13.20%
  QoQ % 73.52% -76.83% 38.27% 54.04% 93.31% -51.20% -
  Horiz. % 80.78% 46.56% 200.94% 145.32% 94.34% 48.80% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 7.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.67% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1992 2.1488 2.1694 2.0902 2.0195 1.9554 1.9618 7.88%
  QoQ % 2.35% -0.95% 3.79% 3.50% 3.28% -0.33% -
  Horiz. % 112.10% 109.53% 110.58% 106.55% 102.94% 99.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.8600 2.9300 2.5300 2.5000 2.6500 3.0000 2.7200 -
P/RPS 4.29 7.32 1.57 2.09 3.21 4.05 1.12 143.81%
  QoQ % -41.39% 366.24% -24.88% -34.89% -20.74% 261.61% -
  Horiz. % 383.04% 653.57% 140.18% 186.61% 286.61% 361.61% 100.00%
P/EPS 25.67 45.64 9.13 12.48 20.37 27.86 12.32 62.77%
  QoQ % -43.76% 399.89% -26.84% -38.73% -26.88% 126.14% -
  Horiz. % 208.36% 370.45% 74.11% 101.30% 165.34% 226.14% 100.00%
EY 3.90 2.19 10.96 8.02 4.91 3.59 8.12 -38.53%
  QoQ % 78.08% -80.02% 36.66% 63.34% 36.77% -55.79% -
  Horiz. % 48.03% 26.97% 134.98% 98.77% 60.47% 44.21% 100.00%
DY 0.00 0.00 3.16 0.00 0.00 0.00 4.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.66% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.30 1.36 1.17 1.20 1.31 0.96 0.87 30.54%
  QoQ % -4.41% 16.24% -2.50% -8.40% 36.46% 10.34% -
  Horiz. % 149.43% 156.32% 134.48% 137.93% 150.57% 110.34% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/02/17 21/11/16 26/08/16 12/05/16 19/02/16 23/11/15 21/08/15 -
Price 2.7000 3.0000 2.8900 2.6000 2.4500 4.1500 2.7300 -
P/RPS 4.05 7.50 1.80 2.17 2.97 5.60 1.13 133.29%
  QoQ % -46.00% 316.67% -17.05% -26.94% -46.96% 395.58% -
  Horiz. % 358.41% 663.72% 159.29% 192.04% 262.83% 495.58% 100.00%
P/EPS 24.24 46.73 10.43 12.97 18.83 38.53 12.36 56.36%
  QoQ % -48.13% 348.03% -19.58% -31.12% -51.13% 211.73% -
  Horiz. % 196.12% 378.07% 84.39% 104.94% 152.35% 311.73% 100.00%
EY 4.13 2.14 9.59 7.71 5.31 2.60 8.09 -35.99%
  QoQ % 92.99% -77.69% 24.38% 45.20% 104.23% -67.86% -
  Horiz. % 51.05% 26.45% 118.54% 95.30% 65.64% 32.14% 100.00%
DY 0.00 0.00 2.77 0.00 0.00 0.00 4.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.95% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.40 1.33 1.24 1.21 1.33 0.87 25.84%
  QoQ % -12.14% 5.26% 7.26% 2.48% -9.02% 52.87% -
  Horiz. % 141.38% 160.92% 152.87% 142.53% 139.08% 152.87% 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.
 


 

1774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.190.00 
 KOTRA 1.300.00 
 PALETTE 0.0750.00 
 PINEAPP 0.340.00 
 PUC 0.1350.00 
 WILLOW 1.520.00 
 IRIS 0.210.00 
 BTECH 0.3850.00 
 3A 1.630.00 
 M3TECH 0.080.00 
Partners & Brokers