Highlights

[OIB] YoY 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 -     -26.43%    YoY -     -24.82%
Quarter Report


View:


Show?  YoY % Horiz. %

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 38,649 52,479 53,347 37,565 14,675 36,795 19,913 11.68%
  YoY % -26.35% -1.63% 42.01% 155.98% -60.12% 84.78% -
  Horiz. % 194.09% 263.54% 267.90% 188.65% 73.70% 184.78% 100.00%
PBT 11,520 15,259 9,122 6,369 994 8,992 81 128.30%
  YoY % -24.50% 67.28% 43.22% 540.74% -88.95% 11,001.23% -
  Horiz. % 14,222.22% 18,838.27% 11,261.73% 7,862.96% 1,227.16% 11,101.23% 100.00%
Tax -2,614 -3,456 -2,730 -1,716 -356 -2,274 -673 25.35%
  YoY % 24.36% -26.59% -59.09% -382.02% 84.34% -237.89% -
  Horiz. % 388.41% 513.52% 405.65% 254.98% 52.90% 337.89% 100.00%
NP 8,906 11,803 6,392 4,653 638 6,718 -592 -
  YoY % -24.54% 84.65% 37.37% 629.31% -90.50% 1,234.80% -
  Horiz. % -1,504.39% -1,993.75% -1,079.73% -785.98% -107.77% -1,134.80% 100.00%
NP to SH 6,839 9,097 5,331 3,980 365 3,682 -883 -
  YoY % -24.82% 70.64% 33.94% 990.41% -90.09% 516.99% -
  Horiz. % -774.52% -1,030.24% -603.74% -450.74% -41.34% -416.99% 100.00%
Tax Rate 22.69 % 22.65 % 29.93 % 26.94 % 35.81 % 25.29 % 830.86 % -45.09%
  YoY % 0.18% -24.32% 11.10% -24.77% 41.60% -96.96% -
  Horiz. % 2.73% 2.73% 3.60% 3.24% 4.31% 3.04% 100.00%
Total Cost 29,743 40,676 46,955 32,912 14,037 30,077 20,505 6.39%
  YoY % -26.88% -13.37% 42.67% 134.47% -53.33% 46.68% -
  Horiz. % 145.05% 198.37% 228.99% 160.51% 68.46% 146.68% 100.00%
Net Worth 318,766 292,610 272,433 264,127 269,187 181,252 271,207 2.73%
  YoY % 8.94% 7.41% 3.14% -1.88% 48.52% -33.17% -
  Horiz. % 117.54% 107.89% 100.45% 97.39% 99.26% 66.83% 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 318,766 292,610 272,433 264,127 269,187 181,252 271,207 2.73%
  YoY % 8.94% 7.41% 3.14% -1.88% 48.52% -33.17% -
  Horiz. % 117.54% 107.89% 100.45% 97.39% 99.26% 66.83% 100.00%
NOSH 144,894 144,856 90,509 90,454 91,249 90,626 90,102 8.23%
  YoY % 0.03% 60.05% 0.06% -0.87% 0.69% 0.58% -
  Horiz. % 160.81% 160.77% 100.45% 100.39% 101.27% 100.58% 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 23.04 % 22.49 % 11.98 % 12.39 % 4.35 % 18.26 % -2.97 % -
  YoY % 2.45% 87.73% -3.31% 184.83% -76.18% 714.81% -
  Horiz. % -775.76% -757.24% -403.37% -417.17% -146.46% -614.81% 100.00%
ROE 2.15 % 3.11 % 1.96 % 1.51 % 0.14 % 2.03 % -0.33 % -
  YoY % -30.87% 58.67% 29.80% 978.57% -93.10% 715.15% -
  Horiz. % -651.52% -942.42% -593.94% -457.58% -42.42% -615.15% 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 26.67 36.23 58.94 41.53 16.08 40.60 22.10 3.18%
  YoY % -26.39% -38.53% 41.92% 158.27% -60.39% 83.71% -
  Horiz. % 120.68% 163.94% 266.70% 187.92% 72.76% 183.71% 100.00%
EPS 4.72 6.28 5.89 4.40 0.40 4.07 -0.98 -
  YoY % -24.84% 6.62% 33.86% 1,000.00% -90.17% 515.31% -
  Horiz. % -481.63% -640.82% -601.02% -448.98% -40.82% -415.31% 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 - 144,757
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.70 36.25 36.85 25.95 10.14 25.42 13.76 11.67%
  YoY % -26.34% -1.63% 42.00% 155.92% -60.11% 84.74% -
  Horiz. % 194.04% 263.44% 267.81% 188.59% 73.69% 184.74% 100.00%
EPS 4.72 6.28 3.68 2.75 0.25 2.54 -0.61 -
  YoY % -24.84% 70.65% 33.82% 1,000.00% -90.16% 516.39% -
  Horiz. % -773.77% -1,029.51% -603.28% -450.82% -40.98% -416.39% 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 2.2021 2.0214 1.8820 1.8246 1.8596 1.2521 1.8735 2.73%
  YoY % 8.94% 7.41% 3.15% -1.88% 48.52% -33.17% -
  Horiz. % 117.54% 107.89% 100.45% 97.39% 99.26% 66.83% 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 10.72 7.31 4.14 6.07 7.90 3.13 5.43 11.99%
  YoY % 46.65% 76.57% -31.80% -23.16% 152.40% -42.36% -
  Horiz. % 197.42% 134.62% 76.24% 111.79% 145.49% 57.64% 100.00%
P/EPS 60.59 42.20 41.43 57.27 317.50 31.26 -122.45 -
  YoY % 43.58% 1.86% -27.66% -81.96% 915.67% 125.53% -
  Horiz. % -49.48% -34.46% -33.83% -46.77% -259.29% -25.53% 100.00%
EY 1.65 2.37 2.41 1.75 0.31 3.20 -0.82 -
  YoY % -30.38% -1.66% 37.71% 464.52% -90.31% 490.24% -
  Horiz. % -201.22% -289.02% -293.90% -213.41% -37.80% -390.24% 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 10.12 6.76 3.87 6.24 7.77 3.08 5.66 10.16%
  YoY % 49.70% 74.68% -37.98% -19.69% 152.27% -45.58% -
  Horiz. % 178.80% 119.43% 68.37% 110.25% 137.28% 54.42% 100.00%
P/EPS 57.20 39.01 38.71 58.86 312.50 30.77 -127.55 -
  YoY % 46.63% 0.77% -34.23% -81.16% 915.60% 124.12% -
  Horiz. % -44.85% -30.58% -30.35% -46.15% -245.00% -24.12% 100.00%
EY 1.75 2.56 2.58 1.70 0.32 3.25 -0.78 -
  YoY % -31.64% -0.78% 51.76% 431.25% -90.15% 516.67% -
  Horiz. % -224.36% -328.21% -330.77% -217.95% -41.03% -416.67% 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.
 


 

135  203  408  1067 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.06-0.005 
 IRIS 0.18+0.01 
 DNEX-WD 0.30-0.005 
 DNEX 0.5950.00 
 NEXGRAM 0.0450.00 
 SKH 0.13+0.01 
 SENERGY 1.570.00 
 DRBHCOMC26 0.17+0.005 
 COMPUGT 0.0350.00 
 DRBHCOM 1.78+0.03 
Partners & Brokers