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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 210,121 223,951 233,119 223,803 251,798 252,666 219,662 -2.90%
  QoQ % -6.18% -3.93% 4.16% -11.12% -0.34% 15.02% -
  Horiz. % 95.66% 101.95% 106.13% 101.89% 114.63% 115.02% 100.00%
PBT 64,906 68,645 67,656 55,399 54,436 48,299 35,775 48.49%
  QoQ % -5.45% 1.46% 22.12% 1.77% 12.71% 35.01% -
  Horiz. % 181.43% 191.88% 189.12% 154.85% 152.16% 135.01% 100.00%
Tax -15,483 -16,325 -16,010 -13,820 -13,525 -12,799 -9,580 37.52%
  QoQ % 5.16% -1.97% -15.85% -2.18% -5.67% -33.60% -
  Horiz. % 161.62% 170.41% 167.12% 144.26% 141.18% 133.60% 100.00%
NP 49,423 52,320 51,646 41,579 40,911 35,500 26,195 52.40%
  QoQ % -5.54% 1.31% 24.21% 1.63% 15.24% 35.52% -
  Horiz. % 188.67% 199.73% 197.16% 158.73% 156.18% 135.52% 100.00%
NP to SH 37,442 39,700 40,153 31,343 30,915 27,149 19,989 51.67%
  QoQ % -5.69% -1.13% 28.11% 1.38% 13.87% 35.82% -
  Horiz. % 187.31% 198.61% 200.88% 156.80% 154.66% 135.82% 100.00%
Tax Rate 23.85 % 23.78 % 23.66 % 24.95 % 24.85 % 26.50 % 26.78 % -7.40%
  QoQ % 0.29% 0.51% -5.17% 0.40% -6.23% -1.05% -
  Horiz. % 89.06% 88.80% 88.35% 93.17% 92.79% 98.95% 100.00%
Total Cost 160,698 171,631 181,473 182,224 210,887 217,166 193,467 -11.59%
  QoQ % -6.37% -5.42% -0.41% -13.59% -2.89% 12.25% -
  Horiz. % 83.06% 88.71% 93.80% 94.19% 109.00% 112.25% 100.00%
Net Worth 318,766 311,314 314,437 302,604 292,610 271,559 272,007 11.10%
  QoQ % 2.39% -0.99% 3.91% 3.42% 7.75% -0.16% -
  Horiz. % 117.19% 114.45% 115.60% 111.25% 107.57% 99.84% 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 11,592 11,592 11,592 10,880 10,880 10,880 10,880 4.30%
  QoQ % 0.00% 0.00% 6.54% 0.00% 0.00% 0.00% -
  Horiz. % 106.54% 106.54% 106.54% 100.00% 100.00% 100.00% 100.00%
Div Payout % 30.96 % 29.20 % 28.87 % 34.71 % 35.19 % 40.08 % 54.43 % -31.23%
  QoQ % 6.03% 1.14% -16.83% -1.36% -12.20% -26.36% -
  Horiz. % 56.88% 53.65% 53.04% 63.77% 64.65% 73.64% 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 318,766 311,314 314,437 302,604 292,610 271,559 272,007 11.10%
  QoQ % 2.39% -0.99% 3.91% 3.42% 7.75% -0.16% -
  Horiz. % 117.19% 114.45% 115.60% 111.25% 107.57% 99.84% 100.00%
NOSH 144,894 144,797 144,902 144,786 144,856 90,519 90,669 36.49%
  QoQ % 0.07% -0.07% 0.08% -0.05% 60.03% -0.16% -
  Horiz. % 159.81% 159.70% 159.81% 159.69% 159.76% 99.84% 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 23.52 % 23.36 % 22.15 % 18.58 % 16.25 % 14.05 % 11.93 % 56.91%
  QoQ % 0.68% 5.46% 19.21% 14.34% 15.66% 17.77% -
  Horiz. % 197.15% 195.81% 185.67% 155.74% 136.21% 117.77% 100.00%
ROE 11.75 % 12.75 % 12.77 % 10.36 % 10.57 % 10.00 % 7.35 % 36.53%
  QoQ % -7.84% -0.16% 23.26% -1.99% 5.70% 36.05% -
  Horiz. % 159.86% 173.47% 173.74% 140.95% 143.81% 136.05% 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 145.02 154.66 160.88 154.57 173.83 279.13 242.27 -28.86%
  QoQ % -6.23% -3.87% 4.08% -11.08% -37.72% 15.21% -
  Horiz. % 59.86% 63.84% 66.41% 63.80% 71.75% 115.21% 100.00%
EPS 25.84 27.42 27.71 21.65 21.34 29.99 22.05 11.10%
  QoQ % -5.76% -1.05% 27.99% 1.45% -28.84% 36.01% -
  Horiz. % 117.19% 124.35% 125.67% 98.19% 96.78% 136.01% 100.00%
DPS 8.00 8.00 8.00 7.51 7.51 12.00 12.00 -23.59%
  QoQ % 0.00% 0.00% 6.52% 0.00% -37.42% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 62.58% 62.58% 100.00% 100.00%
NAPS 2.2000 2.1500 2.1700 2.0900 2.0200 3.0000 3.0000 -18.60%
  QoQ % 2.33% -0.92% 3.83% 3.47% -32.67% 0.00% -
  Horiz. % 73.33% 71.67% 72.33% 69.67% 67.33% 100.00% 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 145.02 154.56 160.89 154.46 173.78 174.38 151.60 -2.90%
  QoQ % -6.17% -3.93% 4.16% -11.12% -0.34% 15.03% -
  Horiz. % 95.66% 101.95% 106.13% 101.89% 114.63% 115.03% 100.00%
EPS 25.84 27.40 27.71 21.63 21.34 18.74 13.80 51.63%
  QoQ % -5.69% -1.12% 28.11% 1.36% 13.87% 35.80% -
  Horiz. % 187.25% 198.55% 200.80% 156.74% 154.64% 135.80% 100.00%
DPS 8.00 8.00 8.00 7.51 7.51 7.51 7.51 4.28%
  QoQ % 0.00% 0.00% 6.52% 0.00% 0.00% 0.00% -
  Horiz. % 106.52% 106.52% 106.52% 100.00% 100.00% 100.00% 100.00%
NAPS 2.2000 2.1486 2.1701 2.0885 2.0195 1.8742 1.8773 11.10%
  QoQ % 2.39% -0.99% 3.91% 3.42% 7.75% -0.17% -
  Horiz. % 117.19% 114.45% 115.60% 111.25% 107.57% 99.83% 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 1.97 1.89 1.57 1.62 1.52 1.07 1.12 45.46%
  QoQ % 4.23% 20.38% -3.09% 6.58% 42.06% -4.46% -
  Horiz. % 175.89% 168.75% 140.18% 144.64% 135.71% 95.54% 100.00%
P/EPS 11.07 10.69 9.13 11.55 12.42 10.00 12.34 -6.95%
  QoQ % 3.55% 17.09% -20.95% -7.00% 24.20% -18.96% -
  Horiz. % 89.71% 86.63% 73.99% 93.60% 100.65% 81.04% 100.00%
EY 9.04 9.36 10.95 8.66 8.05 10.00 8.11 7.47%
  QoQ % -3.42% -14.52% 26.44% 7.58% -19.50% 23.30% -
  Horiz. % 111.47% 115.41% 135.02% 106.78% 99.26% 123.30% 100.00%
DY 2.80 2.73 3.16 3.01 2.83 4.00 4.41 -26.03%
  QoQ % 2.56% -13.61% 4.98% 6.36% -29.25% -9.30% -
  Horiz. % 63.49% 61.90% 71.66% 68.25% 64.17% 90.70% 100.00%
P/NAPS 1.30 1.36 1.17 1.20 1.31 1.00 0.91 26.71%
  QoQ % -4.41% 16.24% -2.50% -8.40% 31.00% 9.89% -
  Horiz. % 142.86% 149.45% 128.57% 131.87% 143.96% 109.89% 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 1.86 1.94 1.80 1.68 1.41 1.49 1.13 39.20%
  QoQ % -4.12% 7.78% 7.14% 19.15% -5.37% 31.86% -
  Horiz. % 164.60% 171.68% 159.29% 148.67% 124.78% 131.86% 100.00%
P/EPS 10.45 10.94 10.43 12.01 11.48 13.84 12.38 -10.64%
  QoQ % -4.48% 4.89% -13.16% 4.62% -17.05% 11.79% -
  Horiz. % 84.41% 88.37% 84.25% 97.01% 92.73% 111.79% 100.00%
EY 9.57 9.14 9.59 8.33 8.71 7.23 8.08 11.89%
  QoQ % 4.70% -4.69% 15.13% -4.36% 20.47% -10.52% -
  Horiz. % 118.44% 113.12% 118.69% 103.09% 107.80% 89.48% 100.00%
DY 2.96 2.67 2.77 2.89 3.07 2.89 4.40 -23.13%
  QoQ % 10.86% -3.61% -4.15% -5.86% 6.23% -34.32% -
  Horiz. % 67.27% 60.68% 62.95% 65.68% 69.77% 65.68% 100.00%
P/NAPS 1.23 1.40 1.33 1.24 1.21 1.38 0.91 22.14%
  QoQ % -12.14% 5.26% 7.26% 2.48% -12.32% 51.65% -
  Horiz. % 135.16% 153.85% 146.15% 136.26% 132.97% 151.65% 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.
 


 

215  325  514  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.14+0.005 
 DNEX 0.585-0.015 
 AAX 0.445+0.005 
 DNEX-WD 0.34-0.02 
 IRIS 0.210.00 
 KGROUP 0.070.00 
 FGV-C23 0.10+0.01 
 AAX-C1 0.065+0.005 
 DSONIC-CT 0.020.00 
 LUSTER-WA 0.075+0.005 
Partners & Brokers