Highlights

[OIB] YoY Quarter Result on 2017-12-31 [#2]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -11.40%    YoY -     28.21%
Quarter Report


View:


Show?  YoY % Horiz. %

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 57,453 38,649 52,479 53,347 37,565 14,675 36,795 7.70%
  YoY % 48.65% -26.35% -1.63% 42.01% 155.98% -60.12% -
  Horiz. % 156.14% 105.04% 142.63% 144.98% 102.09% 39.88% 100.00%
PBT 16,369 11,520 15,259 9,122 6,369 994 8,992 10.49%
  YoY % 42.09% -24.50% 67.28% 43.22% 540.74% -88.95% -
  Horiz. % 182.04% 128.11% 169.70% 101.45% 70.83% 11.05% 100.00%
Tax -3,719 -2,614 -3,456 -2,730 -1,716 -356 -2,274 8.54%
  YoY % -42.27% 24.36% -26.59% -59.09% -382.02% 84.34% -
  Horiz. % 163.54% 114.95% 151.98% 120.05% 75.46% 15.66% 100.00%
NP 12,650 8,906 11,803 6,392 4,653 638 6,718 11.11%
  YoY % 42.04% -24.54% 84.65% 37.37% 629.31% -90.50% -
  Horiz. % 188.30% 132.57% 175.69% 95.15% 69.26% 9.50% 100.00%
NP to SH 8,768 6,839 9,097 5,331 3,980 365 3,682 15.54%
  YoY % 28.21% -24.82% 70.64% 33.94% 990.41% -90.09% -
  Horiz. % 238.13% 185.74% 247.07% 144.79% 108.09% 9.91% 100.00%
Tax Rate 22.72 % 22.69 % 22.65 % 29.93 % 26.94 % 35.81 % 25.29 % -1.77%
  YoY % 0.13% 0.18% -24.32% 11.10% -24.77% 41.60% -
  Horiz. % 89.84% 89.72% 89.56% 118.35% 106.52% 141.60% 100.00%
Total Cost 44,803 29,743 40,676 46,955 32,912 14,037 30,077 6.86%
  YoY % 50.63% -26.88% -13.37% 42.67% 134.47% -53.33% -
  Horiz. % 148.96% 98.89% 135.24% 156.12% 109.43% 46.67% 100.00%
Net Worth 350,719 318,766 292,610 272,433 264,127 269,187 181,252 11.62%
  YoY % 10.02% 8.94% 7.41% 3.14% -1.88% 48.52% -
  Horiz. % 193.50% 175.87% 161.44% 150.31% 145.72% 148.52% 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 350,719 318,766 292,610 272,433 264,127 269,187 181,252 11.62%
  YoY % 10.02% 8.94% 7.41% 3.14% -1.88% 48.52% -
  Horiz. % 193.50% 175.87% 161.44% 150.31% 145.72% 148.52% 100.00%
NOSH 144,925 144,894 144,856 90,509 90,454 91,249 90,626 8.13%
  YoY % 0.02% 0.03% 60.05% 0.06% -0.87% 0.69% -
  Horiz. % 159.92% 159.88% 159.84% 99.87% 99.81% 100.69% 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 22.02 % 23.04 % 22.49 % 11.98 % 12.39 % 4.35 % 18.26 % 3.17%
  YoY % -4.43% 2.45% 87.73% -3.31% 184.83% -76.18% -
  Horiz. % 120.59% 126.18% 123.17% 65.61% 67.85% 23.82% 100.00%
ROE 2.50 % 2.15 % 3.11 % 1.96 % 1.51 % 0.14 % 2.03 % 3.53%
  YoY % 16.28% -30.87% 58.67% 29.80% 978.57% -93.10% -
  Horiz. % 123.15% 105.91% 153.20% 96.55% 74.38% 6.90% 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 39.64 26.67 36.23 58.94 41.53 16.08 40.60 -0.40%
  YoY % 48.63% -26.39% -38.53% 41.92% 158.27% -60.39% -
  Horiz. % 97.64% 65.69% 89.24% 145.17% 102.29% 39.61% 100.00%
EPS 6.05 4.72 6.28 5.89 4.40 0.40 4.07 6.82%
  YoY % 28.18% -24.84% 6.62% 33.86% 1,000.00% -90.17% -
  Horiz. % 148.65% 115.97% 154.30% 144.72% 108.11% 9.83% 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 37.10 24.96 33.89 34.45 24.26 9.48 23.76 7.70%
  YoY % 48.64% -26.35% -1.63% 42.00% 155.91% -60.10% -
  Horiz. % 156.14% 105.05% 142.63% 144.99% 102.10% 39.90% 100.00%
EPS 5.66 4.42 5.87 3.44 2.57 0.24 2.38 15.52%
  YoY % 28.05% -24.70% 70.64% 33.85% 970.83% -89.92% -
  Horiz. % 237.82% 185.71% 246.64% 144.54% 107.98% 10.08% 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 2.2648 2.0584 1.8895 1.7592 1.7056 1.7383 1.1704 11.62%
  YoY % 10.03% 8.94% 7.41% 3.14% -1.88% 48.52% -
  Horiz. % 193.51% 175.87% 161.44% 150.31% 145.73% 148.52% 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 6.00 10.72 7.31 4.14 6.07 7.90 3.13 11.44%
  YoY % -44.03% 46.65% 76.57% -31.80% -23.16% 152.40% -
  Horiz. % 191.69% 342.49% 233.55% 132.27% 193.93% 252.40% 100.00%
P/EPS 39.34 60.59 42.20 41.43 57.27 317.50 31.26 3.90%
  YoY % -35.07% 43.58% 1.86% -27.66% -81.96% 915.67% -
  Horiz. % 125.85% 193.83% 135.00% 132.53% 183.21% 1,015.67% 100.00%
EY 2.54 1.65 2.37 2.41 1.75 0.31 3.20 -3.77%
  YoY % 53.94% -30.38% -1.66% 37.71% 464.52% -90.31% -
  Horiz. % 79.38% 51.56% 74.06% 75.31% 54.69% 9.69% 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 5.68 10.12 6.76 3.87 6.24 7.77 3.08 10.73%
  YoY % -43.87% 49.70% 74.68% -37.98% -19.69% 152.27% -
  Horiz. % 184.42% 328.57% 219.48% 125.65% 202.60% 252.27% 100.00%
P/EPS 37.19 57.20 39.01 38.71 58.86 312.50 30.77 3.21%
  YoY % -34.98% 46.63% 0.77% -34.23% -81.16% 915.60% -
  Horiz. % 120.86% 185.90% 126.78% 125.80% 191.29% 1,015.60% 100.00%
EY 2.69 1.75 2.56 2.58 1.70 0.32 3.25 -3.10%
  YoY % 53.71% -31.64% -0.78% 51.76% 431.25% -90.15% -
  Horiz. % 82.77% 53.85% 78.77% 79.38% 52.31% 9.85% 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.
 


 

454  330  526  597 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.03+0.005 
 MYEG 0.765-0.03 
 YTLPOWR 0.805+0.055 
 SAPNRG 0.695+0.005 
 HSI-C3E 0.445-0.02 
 HSI-C3A 0.295-0.01 
 HSI-H4A 0.2450.00 
 YTL 1.01+0.015 
 BJCORP 0.30-0.005 
 AIRASIA 3.22-0.01 
Partners & Brokers