Highlights

[OIB] YoY 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?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 258,807 210,121 251,798 130,880 104,958 78,335 105,013 16.21%
  YoY % 23.17% -16.55% 92.39% 24.70% 33.99% -25.40% -
  Horiz. % 246.45% 200.09% 239.78% 124.63% 99.95% 74.60% 100.00%
PBT 69,103 64,906 54,436 22,688 11,691 12,763 6,930 46.66%
  YoY % 6.47% 19.23% 139.93% 94.06% -8.40% 84.17% -
  Horiz. % 997.16% 936.59% 785.51% 327.39% 168.70% 184.17% 100.00%
Tax -16,562 -15,483 -13,525 -5,510 -3,114 -5,844 -2,626 35.89%
  YoY % -6.97% -14.48% -145.46% -76.94% 46.71% -122.54% -
  Horiz. % 630.69% 589.60% 515.04% 209.82% 118.58% 222.54% 100.00%
NP 52,541 49,423 40,911 17,178 8,577 6,919 4,304 51.68%
  YoY % 6.31% 20.81% 138.16% 100.28% 23.96% 60.76% -
  Horiz. % 1,220.75% 1,148.30% 950.53% 399.12% 199.28% 160.76% 100.00%
NP to SH 41,035 37,442 30,915 12,965 6,034 4,161 -690 -
  YoY % 9.60% 21.11% 138.45% 114.87% 45.01% 703.04% -
  Horiz. % -5,947.10% -5,426.38% -4,480.43% -1,878.99% -874.49% -603.04% 100.00%
Tax Rate 23.97 % 23.85 % 24.85 % 24.29 % 26.64 % 45.79 % 37.89 % -7.34%
  YoY % 0.50% -4.02% 2.31% -8.82% -41.82% 20.85% -
  Horiz. % 63.26% 62.95% 65.58% 64.11% 70.31% 120.85% 100.00%
Total Cost 206,266 160,698 210,887 113,702 96,381 71,416 100,709 12.68%
  YoY % 28.36% -23.80% 85.47% 17.97% 34.96% -29.09% -
  Horiz. % 204.81% 159.57% 209.40% 112.90% 95.70% 70.91% 100.00%
Net Worth 350,719 318,766 292,610 271,528 264,127 269,187 181,252 11.62%
  YoY % 10.02% 8.94% 7.76% 2.80% -1.88% 48.52% -
  Horiz. % 193.50% 175.87% 161.44% 149.81% 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 10,143 11,592 10,880 4,532 9,052 9,087 9,054 1.91%
  YoY % -12.50% 6.54% 140.08% -49.93% -0.39% 0.36% -
  Horiz. % 112.03% 128.02% 120.16% 50.05% 99.97% 100.36% 100.00%
Div Payout % 24.72 % 30.96 % 35.19 % 34.96 % 150.02 % 218.40 % - % -
  YoY % -20.16% -12.02% 0.66% -76.70% -31.31% 0.00% -
  Horiz. % 11.32% 14.18% 16.11% 16.01% 68.69% 100.00% -
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 350,719 318,766 292,610 271,528 264,127 269,187 181,252 11.62%
  YoY % 10.02% 8.94% 7.76% 2.80% -1.88% 48.52% -
  Horiz. % 193.50% 175.87% 161.44% 149.81% 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 20.30 % 23.52 % 16.25 % 13.13 % 8.17 % 8.83 % 4.10 % 30.52%
  YoY % -13.69% 44.74% 23.76% 60.71% -7.47% 115.37% -
  Horiz. % 495.12% 573.66% 396.34% 320.24% 199.27% 215.37% 100.00%
ROE 11.70 % 11.75 % 10.57 % 4.77 % 2.28 % 1.55 % -0.38 % -
  YoY % -0.43% 11.16% 121.59% 109.21% 47.10% 507.89% -
  Horiz. % -3,078.95% -3,092.11% -2,781.58% -1,255.26% -600.00% -407.89% 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 178.58 145.02 173.83 144.60 116.03 85.85 115.87 7.47%
  YoY % 23.14% -16.57% 20.21% 24.62% 35.15% -25.91% -
  Horiz. % 154.12% 125.16% 150.02% 124.80% 100.14% 74.09% 100.00%
EPS 28.31 25.84 21.34 14.32 6.67 4.56 -0.76 -
  YoY % 9.56% 21.09% 49.02% 114.69% 46.27% 700.00% -
  Horiz. % -3,725.00% -3,400.00% -2,807.89% -1,884.21% -877.63% -600.00% 100.00%
DPS 7.00 8.00 7.51 5.00 10.01 10.00 10.00 -5.77%
  YoY % -12.50% 6.52% 50.20% -50.05% 0.10% 0.00% -
  Horiz. % 70.00% 80.00% 75.10% 50.00% 100.10% 100.00% 100.00%
NAPS 2.4200 2.2000 2.0200 3.0000 2.9200 2.9500 2.0000 3.23%
  YoY % 10.00% 8.91% -32.67% 2.74% -1.02% 47.50% -
  Horiz. % 121.00% 110.00% 101.00% 150.00% 146.00% 147.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 154,759
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 167.23 135.77 162.70 84.57 67.82 50.62 67.86 16.20%
  YoY % 23.17% -16.55% 92.39% 24.70% 33.98% -25.41% -
  Horiz. % 246.43% 200.07% 239.76% 124.62% 99.94% 74.59% 100.00%
EPS 26.52 24.19 19.98 8.38 3.90 2.69 -0.45 -
  YoY % 9.63% 21.07% 138.42% 114.87% 44.98% 697.78% -
  Horiz. % -5,893.33% -5,375.56% -4,440.00% -1,862.22% -866.67% -597.78% 100.00%
DPS 6.55 7.49 7.03 2.93 5.85 5.87 5.85 1.90%
  YoY % -12.55% 6.54% 139.93% -49.91% -0.34% 0.34% -
  Horiz. % 111.97% 128.03% 120.17% 50.09% 100.00% 100.34% 100.00%
NAPS 2.2662 2.0598 1.8907 1.7545 1.7067 1.7394 1.1712 11.62%
  YoY % 10.02% 8.94% 7.76% 2.80% -1.88% 48.51% -
  Horiz. % 193.49% 175.87% 161.43% 149.80% 145.72% 148.51% 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 1.33 1.97 1.52 1.69 2.17 1.48 1.10 3.21%
  YoY % -32.49% 29.61% -10.06% -22.12% 46.62% 34.55% -
  Horiz. % 120.91% 179.09% 138.18% 153.64% 197.27% 134.55% 100.00%
P/EPS 8.41 11.07 12.42 17.03 37.78 27.85 -166.80 -
  YoY % -24.03% -10.87% -27.07% -54.92% 35.66% 116.70% -
  Horiz. % -5.04% -6.64% -7.45% -10.21% -22.65% -16.70% 100.00%
EY 11.90 9.04 8.05 5.87 2.65 3.59 -0.60 -
  YoY % 31.64% 12.30% 37.14% 121.51% -26.18% 698.33% -
  Horiz. % -1,983.33% -1,506.67% -1,341.67% -978.33% -441.67% -598.33% 100.00%
DY 2.94 2.80 2.83 2.05 3.97 7.87 7.87 -15.12%
  YoY % 5.00% -1.06% 38.05% -48.36% -49.56% 0.00% -
  Horiz. % 37.36% 35.58% 35.96% 26.05% 50.44% 100.00% 100.00%
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 1.26 1.86 1.41 1.58 2.23 1.46 1.08 2.60%
  YoY % -32.26% 31.91% -10.76% -29.15% 52.74% 35.19% -
  Horiz. % 116.67% 172.22% 130.56% 146.30% 206.48% 135.19% 100.00%
P/EPS 7.95 10.45 11.48 15.92 38.83 27.41 -164.18 -
  YoY % -23.92% -8.97% -27.89% -59.00% 41.66% 116.70% -
  Horiz. % -4.84% -6.36% -6.99% -9.70% -23.65% -16.70% 100.00%
EY 12.58 9.57 8.71 6.28 2.58 3.65 -0.61 -
  YoY % 31.45% 9.87% 38.69% 143.41% -29.32% 698.36% -
  Horiz. % -2,062.29% -1,568.85% -1,427.87% -1,029.51% -422.95% -598.36% 100.00%
DY 3.11 2.96 3.07 2.19 3.86 8.00 8.00 -14.56%
  YoY % 5.07% -3.58% 40.18% -43.26% -51.75% 0.00% -
  Horiz. % 38.88% 37.00% 38.38% 27.38% 48.25% 100.00% 100.00%
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.
 


 

345  311  545  982 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 0.96+0.035 
 SAPNRG 0.77+0.01 
 HIBISCS 0.995+0.04 
 HSI-C3B 0.54-0.025 
 HSI-C1X 0.25-0.02 
 SUMATEC 0.050.00 
 GSB 0.16+0.025 
 BARAKAH 0.12+0.035 
 HIBISCS-WC 0.525+0.045 
 WCT 0.755+0.035 
Partners & Brokers