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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 50,030 247,934 153,887 96,610 57,961 233,119 173,619 -56.34%
  QoQ % -79.82% 61.11% 59.29% 66.68% -75.14% 34.27% -
  Horiz. % 28.82% 142.80% 88.63% 55.64% 33.38% 134.27% 100.00%
PBT 16,742 65,150 35,178 29,158 17,638 67,656 48,521 -50.77%
  QoQ % -74.30% 85.20% 20.65% 65.31% -73.93% 39.44% -
  Horiz. % 34.50% 134.27% 72.50% 60.09% 36.35% 139.44% 100.00%
Tax -4,305 -15,623 -8,671 -7,085 -4,471 -16,010 -11,852 -49.06%
  QoQ % 72.44% -80.18% -22.39% -58.47% 72.07% -35.08% -
  Horiz. % 36.32% 131.82% 73.16% 59.78% 37.72% 135.08% 100.00%
NP 12,437 49,527 26,507 22,073 13,167 51,646 36,669 -51.33%
  QoQ % -74.89% 86.84% 20.09% 67.64% -74.51% 40.84% -
  Horiz. % 33.92% 135.07% 72.29% 60.20% 35.91% 140.84% 100.00%
NP to SH 9,896 38,506 19,117 16,135 9,297 40,153 29,039 -51.18%
  QoQ % -74.30% 101.42% 18.48% 73.55% -76.85% 38.27% -
  Horiz. % 34.08% 132.60% 65.83% 55.56% 32.02% 138.27% 100.00%
Tax Rate 25.71 % 23.98 % 24.65 % 24.30 % 25.35 % 23.66 % 24.43 % 3.46%
  QoQ % 7.21% -2.72% 1.44% -4.14% 7.14% -3.15% -
  Horiz. % 105.24% 98.16% 100.90% 99.47% 103.77% 96.85% 100.00%
Total Cost 37,593 198,407 127,380 74,537 44,794 181,473 136,950 -57.73%
  QoQ % -81.05% 55.76% 70.89% 66.40% -75.32% 32.51% -
  Horiz. % 27.45% 144.88% 93.01% 54.43% 32.71% 132.51% 100.00%
Net Worth 340,491 341,889 321,513 318,644 311,348 314,329 302,851 8.12%
  QoQ % -0.41% 6.34% 0.90% 2.34% -0.95% 3.79% -
  Horiz. % 112.43% 112.89% 106.16% 105.21% 102.81% 103.79% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 10,142 10,140 - - - 11,588 - -
  QoQ % 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.52% 87.51% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 102.49 % 26.34 % - % - % - % 28.86 % - % -
  QoQ % 289.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.13% 91.27% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 340,491 341,889 321,513 318,644 311,348 314,329 302,851 8.12%
  QoQ % -0.41% 6.34% 0.90% 2.34% -0.95% 3.79% -
  Horiz. % 112.43% 112.89% 106.16% 105.21% 102.81% 103.79% 100.00%
NOSH 144,890 144,868 144,825 144,838 144,813 144,852 144,905 -0.01%
  QoQ % 0.02% 0.03% -0.01% 0.02% -0.03% -0.04% -
  Horiz. % 99.99% 99.97% 99.95% 99.95% 99.94% 99.96% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 24.86 % 19.98 % 17.22 % 22.85 % 22.72 % 22.15 % 21.12 % 11.47%
  QoQ % 24.42% 16.03% -24.64% 0.57% 2.57% 4.88% -
  Horiz. % 117.71% 94.60% 81.53% 108.19% 107.58% 104.88% 100.00%
ROE 2.91 % 11.26 % 5.95 % 5.06 % 2.99 % 12.77 % 9.59 % -54.81%
  QoQ % -74.16% 89.24% 17.59% 69.23% -76.59% 33.16% -
  Horiz. % 30.34% 117.41% 62.04% 52.76% 31.18% 133.16% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.53 171.14 106.26 66.70 40.02 160.94 119.82 -56.34%
  QoQ % -79.82% 61.06% 59.31% 66.67% -75.13% 34.32% -
  Horiz. % 28.82% 142.83% 88.68% 55.67% 33.40% 134.32% 100.00%
EPS 6.83 26.58 13.20 11.14 6.42 27.72 20.04 -51.18%
  QoQ % -74.30% 101.36% 18.49% 73.52% -76.84% 38.32% -
  Horiz. % 34.08% 132.63% 65.87% 55.59% 32.04% 138.32% 100.00%
DPS 7.00 7.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 87.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3500 2.3600 2.2200 2.2000 2.1500 2.1700 2.0900 8.12%
  QoQ % -0.42% 6.31% 0.91% 2.33% -0.92% 3.83% -
  Horiz. % 112.44% 112.92% 106.22% 105.26% 102.87% 103.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,890
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.53 171.12 106.21 66.68 40.00 160.89 119.83 -56.34%
  QoQ % -79.82% 61.11% 59.28% 66.70% -75.14% 34.27% -
  Horiz. % 28.82% 142.80% 88.63% 55.65% 33.38% 134.27% 100.00%
EPS 6.83 26.58 13.19 11.14 6.42 27.71 20.04 -51.18%
  QoQ % -74.30% 101.52% 18.40% 73.52% -76.83% 38.27% -
  Horiz. % 34.08% 132.63% 65.82% 55.59% 32.04% 138.27% 100.00%
DPS 7.00 7.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.50% 87.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3500 2.3596 2.2190 2.1992 2.1489 2.1694 2.0902 8.12%
  QoQ % -0.41% 6.34% 0.90% 2.34% -0.94% 3.79% -
  Horiz. % 112.43% 112.89% 106.16% 105.21% 102.81% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.5200 2.5900 2.6000 2.8600 2.9300 2.5300 2.5000 -
P/RPS 7.30 1.51 2.45 4.29 7.32 1.57 2.09 130.03%
  QoQ % 383.44% -38.37% -42.89% -41.39% 366.24% -24.88% -
  Horiz. % 349.28% 72.25% 117.22% 205.26% 350.24% 75.12% 100.00%
P/EPS 36.90 9.74 19.70 25.67 45.64 9.13 12.48 105.87%
  QoQ % 278.85% -50.56% -23.26% -43.76% 399.89% -26.84% -
  Horiz. % 295.67% 78.04% 157.85% 205.69% 365.71% 73.16% 100.00%
EY 2.71 10.26 5.08 3.90 2.19 10.96 8.02 -51.45%
  QoQ % -73.59% 101.97% 30.26% 78.08% -80.02% 36.66% -
  Horiz. % 33.79% 127.93% 63.34% 48.63% 27.31% 136.66% 100.00%
DY 2.78 2.70 0.00 0.00 0.00 3.16 0.00 -
  QoQ % 2.96% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.97% 85.44% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 1.10 1.17 1.30 1.36 1.17 1.20 -7.35%
  QoQ % -2.73% -5.98% -10.00% -4.41% 16.24% -2.50% -
  Horiz. % 89.17% 91.67% 97.50% 108.33% 113.33% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 18/08/17 12/05/17 17/02/17 21/11/16 26/08/16 12/05/16 -
Price 2.4000 2.2600 2.5000 2.7000 3.0000 2.8900 2.6000 -
P/RPS 6.95 1.32 2.35 4.05 7.50 1.80 2.17 117.12%
  QoQ % 426.52% -43.83% -41.98% -46.00% 316.67% -17.05% -
  Horiz. % 320.28% 60.83% 108.29% 186.64% 345.62% 82.95% 100.00%
P/EPS 35.14 8.50 18.94 24.24 46.73 10.43 12.97 94.23%
  QoQ % 313.41% -55.12% -21.86% -48.13% 348.03% -19.58% -
  Horiz. % 270.93% 65.54% 146.03% 186.89% 360.29% 80.42% 100.00%
EY 2.85 11.76 5.28 4.13 2.14 9.59 7.71 -48.46%
  QoQ % -75.77% 122.73% 27.85% 92.99% -77.69% 24.38% -
  Horiz. % 36.96% 152.53% 68.48% 53.57% 27.76% 124.38% 100.00%
DY 2.92 3.10 0.00 0.00 0.00 2.77 0.00 -
  QoQ % -5.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.42% 111.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.02 0.96 1.13 1.23 1.40 1.33 1.24 -12.20%
  QoQ % 6.25% -15.04% -8.13% -12.14% 5.26% 7.26% -
  Horiz. % 82.26% 77.42% 91.13% 99.19% 112.90% 107.26% 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.
 


 

516  277  489  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.0450.00 
 PUC 0.26+0.005 
 TRIVE 0.055+0.01 
 HIBISCS 0.83+0.015 
 SAPNRG 0.81-0.005 
 PUC-WB 0.155+0.005 
 DNEX-WD 0.22+0.005 
 FRONTKN 0.425+0.01 
 DNEX 0.465+0.01 
 DGSB 0.085+0.005 
Partners & Brokers