Highlights

[OIB] YoY Annualized 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 -     -13.22%    YoY -     -14.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 214,966 193,220 239,216 174,944 108,510 65,984 103,214 12.99%
  YoY % 11.25% -19.23% 36.74% 61.22% 64.45% -36.07% -
  Horiz. % 208.27% 187.20% 231.77% 169.50% 105.13% 63.93% 100.00%
PBT 66,222 58,316 63,816 26,494 14,962 10,278 26,194 16.70%
  YoY % 13.56% -8.62% 140.87% 77.08% 45.57% -60.76% -
  Horiz. % 252.81% 222.63% 243.63% 101.15% 57.12% 39.24% 100.00%
Tax -16,048 -14,170 -15,224 -7,334 -4,264 -4,828 -6,624 15.88%
  YoY % -13.25% 6.92% -107.58% -72.00% 11.68% 27.11% -
  Horiz. % 242.27% 213.92% 229.83% 110.72% 64.37% 72.89% 100.00%
NP 50,174 44,146 48,592 19,160 10,698 5,450 19,570 16.97%
  YoY % 13.65% -9.15% 153.61% 79.10% 96.29% -72.15% -
  Horiz. % 256.38% 225.58% 248.30% 97.90% 54.67% 27.85% 100.00%
NP to SH 37,328 32,270 37,692 15,840 8,330 3,886 14,044 17.68%
  YoY % 15.67% -14.39% 137.95% 90.16% 114.36% -72.33% -
  Horiz. % 265.79% 229.78% 268.39% 112.79% 59.31% 27.67% 100.00%
Tax Rate 24.23 % 24.30 % 23.86 % 27.68 % 28.50 % 46.97 % 25.29 % -0.71%
  YoY % -0.29% 1.84% -13.80% -2.88% -39.32% 85.73% -
  Horiz. % 95.81% 96.09% 94.35% 109.45% 112.69% 185.73% 100.00%
Total Cost 164,792 149,074 190,624 155,784 97,812 60,534 83,644 11.95%
  YoY % 10.54% -21.80% 22.36% 59.27% 61.58% -27.63% -
  Horiz. % 197.02% 178.22% 227.90% 186.25% 116.94% 72.37% 100.00%
Net Worth 350,674 318,644 292,612 272,447 264,386 266,597 180,979 11.64%
  YoY % 10.05% 8.90% 7.40% 3.05% -0.83% 47.31% -
  Horiz. % 193.76% 176.07% 161.68% 150.54% 146.09% 147.31% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 350,674 318,644 292,612 272,447 264,386 266,597 180,979 11.64%
  YoY % 10.05% 8.90% 7.40% 3.05% -0.83% 47.31% -
  Horiz. % 193.76% 176.07% 161.68% 150.54% 146.09% 147.31% 100.00%
NOSH 144,906 144,838 144,857 90,514 90,543 90,372 90,489 8.16%
  YoY % 0.05% -0.01% 60.04% -0.03% 0.19% -0.13% -
  Horiz. % 160.14% 160.06% 160.08% 100.03% 100.06% 99.87% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 23.34 % 22.85 % 20.31 % 10.95 % 9.86 % 8.26 % 18.96 % 3.52%
  YoY % 2.14% 12.51% 85.48% 11.05% 19.37% -56.43% -
  Horiz. % 123.10% 120.52% 107.12% 57.75% 52.00% 43.57% 100.00%
ROE 10.64 % 10.13 % 12.88 % 5.81 % 3.15 % 1.46 % 7.76 % 5.40%
  YoY % 5.03% -21.35% 121.69% 84.44% 115.75% -81.19% -
  Horiz. % 137.11% 130.54% 165.98% 74.87% 40.59% 18.81% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 148.35 133.40 165.14 193.28 119.84 73.01 114.06 4.47%
  YoY % 11.21% -19.22% -14.56% 61.28% 64.14% -35.99% -
  Horiz. % 130.06% 116.96% 144.78% 169.45% 105.07% 64.01% 100.00%
EPS 25.76 22.28 26.02 17.50 9.20 4.30 15.52 8.80%
  YoY % 15.62% -14.37% 48.69% 90.22% 113.95% -72.29% -
  Horiz. % 165.98% 143.56% 167.65% 112.76% 59.28% 27.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.4200 2.2000 2.0200 3.0100 2.9200 2.9500 2.0000 3.23%
  YoY % 10.00% 8.91% -32.89% 3.08% -1.02% 47.50% -
  Horiz. % 121.00% 110.00% 101.00% 150.50% 146.00% 147.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 154,858
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 138.81 124.77 154.47 112.97 70.07 42.61 66.65 12.99%
  YoY % 11.25% -19.23% 36.74% 61.22% 64.44% -36.07% -
  Horiz. % 208.27% 187.20% 231.76% 169.50% 105.13% 63.93% 100.00%
EPS 24.10 20.84 24.34 10.23 5.38 2.51 9.07 17.67%
  YoY % 15.64% -14.38% 137.93% 90.15% 114.34% -72.33% -
  Horiz. % 265.71% 229.77% 268.36% 112.79% 59.32% 27.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2645 2.0577 1.8896 1.7593 1.7073 1.7216 1.1687 11.64%
  YoY % 10.05% 8.90% 7.41% 3.05% -0.83% 47.31% -
  Horiz. % 193.76% 176.07% 161.68% 150.53% 146.09% 147.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.3800 2.8600 2.6500 2.4400 2.5200 1.2700 1.2700 -
P/RPS 1.60 2.14 1.60 1.26 2.10 1.74 1.11 6.28%
  YoY % -25.23% 33.75% 26.98% -40.00% 20.69% 56.76% -
  Horiz. % 144.14% 192.79% 144.14% 113.51% 189.19% 156.76% 100.00%
P/EPS 9.24 12.84 10.18 13.94 27.39 29.53 8.18 2.05%
  YoY % -28.04% 26.13% -26.97% -49.11% -7.25% 261.00% -
  Horiz. % 112.96% 156.97% 124.45% 170.42% 334.84% 361.00% 100.00%
EY 10.82 7.79 9.82 7.17 3.65 3.39 12.22 -2.01%
  YoY % 38.90% -20.67% 36.96% 96.44% 7.67% -72.26% -
  Horiz. % 88.54% 63.75% 80.36% 58.67% 29.87% 27.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 1.30 1.31 0.81 0.86 0.43 0.64 7.35%
  YoY % -24.62% -0.76% 61.73% -5.81% 100.00% -32.81% -
  Horiz. % 153.13% 203.12% 204.69% 126.56% 134.38% 67.19% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 17/02/17 19/02/16 11/02/15 21/02/14 25/02/13 29/02/12 -
Price 2.2500 2.7000 2.4500 2.2800 2.5900 1.2500 1.2500 -
P/RPS 1.52 2.02 1.48 1.18 2.16 1.71 1.10 5.53%
  YoY % -24.75% 36.49% 25.42% -45.37% 26.32% 55.45% -
  Horiz. % 138.18% 183.64% 134.55% 107.27% 196.36% 155.45% 100.00%
P/EPS 8.73 12.12 9.42 13.03 28.15 29.07 8.05 1.36%
  YoY % -27.97% 28.66% -27.71% -53.71% -3.16% 261.12% -
  Horiz. % 108.45% 150.56% 117.02% 161.86% 349.69% 361.12% 100.00%
EY 11.45 8.25 10.62 7.68 3.55 3.44 12.42 -1.34%
  YoY % 38.79% -22.32% 38.28% 116.34% 3.20% -72.30% -
  Horiz. % 92.19% 66.43% 85.51% 61.84% 28.58% 27.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 1.23 1.21 0.76 0.89 0.42 0.63 6.70%
  YoY % -24.39% 1.65% 59.21% -14.61% 111.90% -33.33% -
  Horiz. % 147.62% 195.24% 192.06% 120.63% 141.27% 66.67% 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.
 


 

417  303  572  620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.79+0.06 
 HIBISCS 0.94+0.06 
 HIBISCS-WC 0.45+0.035 
 SAPNRGC64 0.175+0.015 
 HUBLINE 0.120.00 
 RSENA-WA 0.03-0.005 
 UMWOG 0.30+0.005 
 PUC 0.265-0.005 
 SUMATEC 0.07+0.005 
 HSI-H2Z 0.275-0.055 
Partners & Brokers