Highlights

[OIB] YoY 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?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 96,610 119,608 87,472 54,255 32,992 51,607 41,336 15.18%
  YoY % -19.23% 36.74% 61.22% 64.45% -36.07% 24.85% -
  Horiz. % 233.72% 289.36% 211.61% 131.25% 79.81% 124.85% 100.00%
PBT 29,158 31,908 13,247 7,481 5,139 13,097 2,273 52.94%
  YoY % -8.62% 140.87% 77.08% 45.57% -60.76% 476.20% -
  Horiz. % 1,282.80% 1,403.78% 582.80% 329.12% 226.09% 576.20% 100.00%
Tax -7,085 -7,612 -3,667 -2,132 -2,414 -3,312 -1,692 26.93%
  YoY % 6.92% -107.58% -72.00% 11.68% 27.11% -95.74% -
  Horiz. % 418.74% 449.88% 216.73% 126.00% 142.67% 195.74% 100.00%
NP 22,073 24,296 9,580 5,349 2,725 9,785 581 83.25%
  YoY % -9.15% 153.61% 79.10% 96.29% -72.15% 1,584.17% -
  Horiz. % 3,799.14% 4,181.76% 1,648.88% 920.65% 469.02% 1,684.17% 100.00%
NP to SH 16,135 18,846 7,920 4,165 1,943 7,022 9 248.14%
  YoY % -14.39% 137.95% 90.16% 114.36% -72.33% 77,922.23% -
  Horiz. % 179,277.78% 209,400.00% 88,000.00% 46,277.78% 21,588.89% 78,022.23% 100.00%
Tax Rate 24.30 % 23.86 % 27.68 % 28.50 % 46.97 % 25.29 % 74.44 % -17.01%
  YoY % 1.84% -13.80% -2.88% -39.32% 85.73% -66.03% -
  Horiz. % 32.64% 32.05% 37.18% 38.29% 63.10% 33.97% 100.00%
Total Cost 74,537 95,312 77,892 48,906 30,267 41,822 40,755 10.58%
  YoY % -21.80% 22.36% 59.27% 61.58% -27.63% 2.62% -
  Horiz. % 182.89% 233.87% 191.12% 120.00% 74.27% 102.62% 100.00%
Net Worth 318,644 292,612 272,447 264,386 266,597 180,979 270,900 2.74%
  YoY % 8.90% 7.40% 3.05% -0.83% 47.31% -33.19% -
  Horiz. % 117.62% 108.02% 100.57% 97.60% 98.41% 66.81% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 318,644 292,612 272,447 264,386 266,597 180,979 270,900 2.74%
  YoY % 8.90% 7.40% 3.05% -0.83% 47.31% -33.19% -
  Horiz. % 117.62% 108.02% 100.57% 97.60% 98.41% 66.81% 100.00%
NOSH 144,838 144,857 90,514 90,543 90,372 90,489 90,000 8.25%
  YoY % -0.01% 60.04% -0.03% 0.19% -0.13% 0.54% -
  Horiz. % 160.93% 160.95% 100.57% 100.60% 100.41% 100.54% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.85 % 20.31 % 10.95 % 9.86 % 8.26 % 18.96 % 1.41 % 59.01%
  YoY % 12.51% 85.48% 11.05% 19.37% -56.43% 1,244.68% -
  Horiz. % 1,620.57% 1,440.43% 776.60% 699.29% 585.82% 1,344.68% 100.00%
ROE 5.06 % 6.44 % 2.91 % 1.58 % 0.73 % 3.88 % 0.00 % -
  YoY % -21.43% 121.31% 84.18% 116.44% -81.19% 0.00% -
  Horiz. % 130.41% 165.98% 75.00% 40.72% 18.81% 100.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 66.70 82.57 96.64 59.92 36.51 57.03 45.93 6.41%
  YoY % -19.22% -14.56% 61.28% 64.12% -35.98% 24.17% -
  Horiz. % 145.22% 179.77% 210.41% 130.46% 79.49% 124.17% 100.00%
EPS 11.14 13.01 8.75 4.60 2.15 7.76 0.01 221.63%
  YoY % -14.37% 48.69% 90.22% 113.95% -72.29% 77,500.00% -
  Horiz. % 111,400.00% 130,100.00% 87,500.00% 46,000.00% 21,500.00% 77,600.01% 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 2.2000 2.0200 3.0100 2.9200 2.9500 2.0000 3.0100 -5.09%
  YoY % 8.91% -32.89% 3.08% -1.02% 47.50% -33.55% -
  Horiz. % 73.09% 67.11% 100.00% 97.01% 98.01% 66.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,910
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 66.67 82.54 60.36 37.44 22.77 35.61 28.53 15.18%
  YoY % -19.23% 36.75% 61.22% 64.43% -36.06% 24.82% -
  Horiz. % 233.68% 289.31% 211.57% 131.23% 79.81% 124.82% 100.00%
EPS 11.13 13.01 5.47 2.87 1.34 4.85 0.01 221.58%
  YoY % -14.45% 137.84% 90.59% 114.18% -72.37% 48,400.00% -
  Horiz. % 111,300.00% 130,100.00% 54,700.00% 28,700.00% 13,400.00% 48,500.00% 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 2.1989 2.0193 1.8801 1.8245 1.8397 1.2489 1.8694 2.74%
  YoY % 8.89% 7.40% 3.05% -0.83% 47.31% -33.19% -
  Horiz. % 117.63% 108.02% 100.57% 97.60% 98.41% 66.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.8600 2.6500 2.4400 2.5200 1.2700 1.2700 1.2000 -
P/RPS 4.29 3.21 2.52 4.21 3.48 2.23 2.61 8.63%
  YoY % 33.64% 27.38% -40.14% 20.98% 56.05% -14.56% -
  Horiz. % 164.37% 122.99% 96.55% 161.30% 133.33% 85.44% 100.00%
P/EPS 25.67 20.37 27.89 54.78 59.07 16.37 12,000.00 -64.07%
  YoY % 26.02% -26.96% -49.09% -7.26% 260.84% -99.86% -
  Horiz. % 0.21% 0.17% 0.23% 0.46% 0.49% 0.14% 100.00%
EY 3.90 4.91 3.59 1.83 1.69 6.11 0.01 170.05%
  YoY % -20.57% 36.77% 96.17% 8.28% -72.34% 61,000.00% -
  Horiz. % 39,000.00% 49,100.00% 35,900.00% 18,300.00% 16,900.00% 61,100.00% 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 1.30 1.31 0.81 0.86 0.43 0.64 0.40 21.68%
  YoY % -0.76% 61.73% -5.81% 100.00% -32.81% 60.00% -
  Horiz. % 325.00% 327.50% 202.50% 215.00% 107.50% 160.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 17/02/17 19/02/16 11/02/15 21/02/14 25/02/13 29/02/12 08/02/11 -
Price 2.7000 2.4500 2.2800 2.5900 1.2500 1.2500 1.2500 -
P/RPS 4.05 2.97 2.36 4.32 3.42 2.19 2.72 6.85%
  YoY % 36.36% 25.85% -45.37% 26.32% 56.16% -19.49% -
  Horiz. % 148.90% 109.19% 86.76% 158.82% 125.74% 80.51% 100.00%
P/EPS 24.24 18.83 26.06 56.30 58.14 16.11 12,500.00 -64.65%
  YoY % 28.73% -27.74% -53.71% -3.16% 260.89% -99.87% -
  Horiz. % 0.19% 0.15% 0.21% 0.45% 0.47% 0.13% 100.00%
EY 4.13 5.31 3.84 1.78 1.72 6.21 0.01 172.64%
  YoY % -22.22% 38.28% 115.73% 3.49% -72.30% 62,000.00% -
  Horiz. % 41,300.00% 53,100.00% 38,400.00% 17,800.00% 17,200.00% 62,100.00% 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 1.23 1.21 0.76 0.89 0.42 0.63 0.42 19.59%
  YoY % 1.65% 59.21% -14.61% 111.90% -33.33% 50.00% -
  Horiz. % 292.86% 288.10% 180.95% 211.90% 100.00% 150.00% 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.
 


 

378  338  534  590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.615-0.035 
 UMWOG 0.345-0.005 
 TRIVE-WB 0.045+0.005 
 TRIVE 0.16+0.03 
 KNM 0.2850.00 
 HUAAN 0.23-0.005 
 SUMATEC 0.06-0.005 
 ALAM 0.21-0.005 
 MLAB 0.10+0.005 
 BORNOIL 0.0950.00 
Partners & Brokers