Highlights

[OIB] QoQ TTM 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 -     -5.69%    YoY -     21.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 247,934 213,387 210,121 223,951 233,119 223,803 251,798 -1.03%
  QoQ % 16.19% 1.55% -6.18% -3.93% 4.16% -11.12% -
  Horiz. % 98.47% 84.75% 83.45% 88.94% 92.58% 88.88% 100.00%
PBT 65,150 54,313 64,906 68,645 67,656 55,399 54,436 12.74%
  QoQ % 19.95% -16.32% -5.45% 1.46% 22.12% 1.77% -
  Horiz. % 119.68% 99.77% 119.23% 126.10% 124.29% 101.77% 100.00%
Tax -15,623 -12,829 -15,483 -16,325 -16,010 -13,820 -13,525 10.10%
  QoQ % -21.78% 17.14% 5.16% -1.97% -15.85% -2.18% -
  Horiz. % 115.51% 94.85% 114.48% 120.70% 118.37% 102.18% 100.00%
NP 49,527 41,484 49,423 52,320 51,646 41,579 40,911 13.60%
  QoQ % 19.39% -16.06% -5.54% 1.31% 24.21% 1.63% -
  Horiz. % 121.06% 101.40% 120.81% 127.89% 126.24% 101.63% 100.00%
NP to SH 38,506 30,231 37,442 39,700 40,153 31,343 30,915 15.78%
  QoQ % 27.37% -19.26% -5.69% -1.13% 28.11% 1.38% -
  Horiz. % 124.55% 97.79% 121.11% 128.42% 129.88% 101.38% 100.00%
Tax Rate 23.98 % 23.62 % 23.85 % 23.78 % 23.66 % 24.95 % 24.85 % -2.35%
  QoQ % 1.52% -0.96% 0.29% 0.51% -5.17% 0.40% -
  Horiz. % 96.50% 95.05% 95.98% 95.69% 95.21% 100.40% 100.00%
Total Cost 198,407 171,903 160,698 171,631 181,473 182,224 210,887 -3.99%
  QoQ % 15.42% 6.97% -6.37% -5.42% -0.41% -13.59% -
  Horiz. % 94.08% 81.51% 76.20% 81.39% 86.05% 86.41% 100.00%
Net Worth 341,988 321,361 318,766 311,314 314,437 302,604 292,610 10.97%
  QoQ % 6.42% 0.81% 2.39% -0.99% 3.91% 3.42% -
  Horiz. % 116.87% 109.83% 108.94% 106.39% 107.46% 103.42% 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 10,143 11,592 11,592 11,592 11,592 10,880 10,880 -4.57%
  QoQ % -12.50% 0.00% 0.00% 0.00% 6.54% 0.00% -
  Horiz. % 93.23% 106.54% 106.54% 106.54% 106.54% 100.00% 100.00%
Div Payout % 26.34 % 38.35 % 30.96 % 29.20 % 28.87 % 34.71 % 35.19 % -17.58%
  QoQ % -31.32% 23.87% 6.03% 1.14% -16.83% -1.36% -
  Horiz. % 74.85% 108.98% 87.98% 82.98% 82.04% 98.64% 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 341,988 321,361 318,766 311,314 314,437 302,604 292,610 10.97%
  QoQ % 6.42% 0.81% 2.39% -0.99% 3.91% 3.42% -
  Horiz. % 116.87% 109.83% 108.94% 106.39% 107.46% 103.42% 100.00%
NOSH 144,910 144,757 144,894 144,797 144,902 144,786 144,856 0.02%
  QoQ % 0.11% -0.09% 0.07% -0.07% 0.08% -0.05% -
  Horiz. % 100.04% 99.93% 100.03% 99.96% 100.03% 99.95% 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 % 19.44 % 23.52 % 23.36 % 22.15 % 18.58 % 16.25 % 14.78%
  QoQ % 2.78% -17.35% 0.68% 5.46% 19.21% 14.34% -
  Horiz. % 122.95% 119.63% 144.74% 143.75% 136.31% 114.34% 100.00%
ROE 11.26 % 9.41 % 11.75 % 12.75 % 12.77 % 10.36 % 10.57 % 4.31%
  QoQ % 19.66% -19.91% -7.84% -0.16% 23.26% -1.99% -
  Horiz. % 106.53% 89.03% 111.16% 120.62% 120.81% 98.01% 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 171.09 147.41 145.02 154.66 160.88 154.57 173.83 -1.05%
  QoQ % 16.06% 1.65% -6.23% -3.87% 4.08% -11.08% -
  Horiz. % 98.42% 84.80% 83.43% 88.97% 92.55% 88.92% 100.00%
EPS 26.57 20.88 25.84 27.42 27.71 21.65 21.34 15.75%
  QoQ % 27.25% -19.20% -5.76% -1.05% 27.99% 1.45% -
  Horiz. % 124.51% 97.84% 121.09% 128.49% 129.85% 101.45% 100.00%
DPS 7.00 8.00 8.00 8.00 8.00 7.51 7.51 -4.58%
  QoQ % -12.50% 0.00% 0.00% 0.00% 6.52% 0.00% -
  Horiz. % 93.21% 106.52% 106.52% 106.52% 106.52% 100.00% 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 171.09 147.25 145.00 154.54 160.87 154.44 173.76 -1.03%
  QoQ % 16.19% 1.55% -6.17% -3.93% 4.16% -11.12% -
  Horiz. % 98.46% 84.74% 83.45% 88.94% 92.58% 88.88% 100.00%
EPS 26.57 20.86 25.84 27.40 27.71 21.63 21.33 15.79%
  QoQ % 27.37% -19.27% -5.69% -1.12% 28.11% 1.41% -
  Horiz. % 124.57% 97.80% 121.14% 128.46% 129.91% 101.41% 100.00%
DPS 7.00 8.00 8.00 8.00 8.00 7.51 7.51 -4.58%
  QoQ % -12.50% 0.00% 0.00% 0.00% 6.52% 0.00% -
  Horiz. % 93.21% 106.52% 106.52% 106.52% 106.52% 100.00% 100.00%
NAPS 2.3600 2.2177 2.1998 2.1483 2.1699 2.0882 2.0193 10.96%
  QoQ % 6.42% 0.81% 2.40% -1.00% 3.91% 3.41% -
  Horiz. % 116.87% 109.83% 108.94% 106.39% 107.46% 103.41% 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 1.76 1.97 1.89 1.57 1.62 1.52 -0.44%
  QoQ % -14.20% -10.66% 4.23% 20.38% -3.09% 6.58% -
  Horiz. % 99.34% 115.79% 129.61% 124.34% 103.29% 106.58% 100.00%
P/EPS 9.75 12.45 11.07 10.69 9.13 11.55 12.42 -14.91%
  QoQ % -21.69% 12.47% 3.55% 17.09% -20.95% -7.00% -
  Horiz. % 78.50% 100.24% 89.13% 86.07% 73.51% 93.00% 100.00%
EY 10.26 8.03 9.04 9.36 10.95 8.66 8.05 17.57%
  QoQ % 27.77% -11.17% -3.42% -14.52% 26.44% 7.58% -
  Horiz. % 127.45% 99.75% 112.30% 116.27% 136.02% 107.58% 100.00%
DY 2.70 3.08 2.80 2.73 3.16 3.01 2.83 -3.09%
  QoQ % -12.34% 10.00% 2.56% -13.61% 4.98% 6.36% -
  Horiz. % 95.41% 108.83% 98.94% 96.47% 111.66% 106.36% 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 1.70 1.86 1.94 1.80 1.68 1.41 -4.31%
  QoQ % -22.35% -8.60% -4.12% 7.78% 7.14% 19.15% -
  Horiz. % 93.62% 120.57% 131.91% 137.59% 127.66% 119.15% 100.00%
P/EPS 8.51 11.97 10.45 10.94 10.43 12.01 11.48 -18.11%
  QoQ % -28.91% 14.55% -4.48% 4.89% -13.16% 4.62% -
  Horiz. % 74.13% 104.27% 91.03% 95.30% 90.85% 104.62% 100.00%
EY 11.76 8.35 9.57 9.14 9.59 8.33 8.71 22.18%
  QoQ % 40.84% -12.75% 4.70% -4.69% 15.13% -4.36% -
  Horiz. % 135.02% 95.87% 109.87% 104.94% 110.10% 95.64% 100.00%
DY 3.10 3.20 2.96 2.67 2.77 2.89 3.07 0.65%
  QoQ % -3.13% 8.11% 10.86% -3.61% -4.15% -5.86% -
  Horiz. % 100.98% 104.23% 96.42% 86.97% 90.23% 94.14% 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.
 


 

379  365  508  599 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.215-0.03 
 TRIVE-WB 0.055-0.005 
 NOTION 0.735+0.035 
 INTA 0.365+0.05 
 ASIABIO 0.18-0.005 
 HUBLINE 0.185-0.005 
 HIBISCS 0.695-0.005 
 VIVOCOM 0.14-0.005 
 COMFORT 1.10+0.125 
 PUC 0.165+0.005 
Partners & Brokers