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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 210,121 251,798 130,880 104,958 78,335 105,013 91,706 14.80%
  YoY % -16.55% 92.39% 24.70% 33.99% -25.40% 14.51% -
  Horiz. % 229.12% 274.57% 142.72% 114.45% 85.42% 114.51% 100.00%
PBT 64,906 54,436 22,688 11,691 12,763 6,930 2,487 72.14%
  YoY % 19.23% 139.93% 94.06% -8.40% 84.17% 178.65% -
  Horiz. % 2,609.81% 2,188.82% 912.26% 470.08% 513.19% 278.65% 100.00%
Tax -15,483 -13,525 -5,510 -3,114 -5,844 -2,626 -2,639 34.26%
  YoY % -14.48% -145.46% -76.94% 46.71% -122.54% 0.49% -
  Horiz. % 586.70% 512.50% 208.79% 118.00% 221.45% 99.51% 100.00%
NP 49,423 40,911 17,178 8,577 6,919 4,304 -152 -
  YoY % 20.81% 138.16% 100.28% 23.96% 60.76% 2,931.58% -
  Horiz. % -32,515.13% -26,915.13% -11,301.32% -5,642.76% -4,551.97% -2,831.58% 100.00%
NP to SH 37,442 30,915 12,965 6,034 4,161 -690 -1,291 -
  YoY % 21.11% 138.45% 114.87% 45.01% 703.04% 46.55% -
  Horiz. % -2,900.23% -2,394.66% -1,004.26% -467.39% -322.31% 53.45% 100.00%
Tax Rate 23.85 % 24.85 % 24.29 % 26.64 % 45.79 % 37.89 % 106.11 % -22.01%
  YoY % -4.02% 2.31% -8.82% -41.82% 20.85% -64.29% -
  Horiz. % 22.48% 23.42% 22.89% 25.11% 43.15% 35.71% 100.00%
Total Cost 160,698 210,887 113,702 96,381 71,416 100,709 91,858 9.76%
  YoY % -23.80% 85.47% 17.97% 34.96% -29.09% 9.64% -
  Horiz. % 174.94% 229.58% 123.78% 104.92% 77.75% 109.64% 100.00%
Net Worth 318,766 292,610 271,528 264,127 269,187 181,252 271,207 2.73%
  YoY % 8.94% 7.76% 2.80% -1.88% 48.52% -33.17% -
  Horiz. % 117.54% 107.89% 100.12% 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 11,592 10,880 4,532 9,052 9,087 9,054 9,066 4.18%
  YoY % 6.54% 140.08% -49.93% -0.39% 0.36% -0.13% -
  Horiz. % 127.86% 120.01% 49.99% 99.84% 100.24% 99.87% 100.00%
Div Payout % 30.96 % 35.19 % 34.96 % 150.02 % 218.40 % - % - % -
  YoY % -12.02% 0.66% -76.70% -31.31% 0.00% 0.00% -
  Horiz. % 14.18% 16.11% 16.01% 68.69% 100.00% - -
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 318,766 292,610 271,528 264,127 269,187 181,252 271,207 2.73%
  YoY % 8.94% 7.76% 2.80% -1.88% 48.52% -33.17% -
  Horiz. % 117.54% 107.89% 100.12% 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 23.52 % 16.25 % 13.13 % 8.17 % 8.83 % 4.10 % -0.17 % -
  YoY % 44.74% 23.76% 60.71% -7.47% 115.37% 2,511.76% -
  Horiz. % -13,835.29% -9,558.82% -7,723.53% -4,805.88% -5,194.12% -2,411.76% 100.00%
ROE 11.75 % 10.57 % 4.77 % 2.28 % 1.55 % -0.38 % -0.48 % -
  YoY % 11.16% 121.59% 109.21% 47.10% 507.89% 20.83% -
  Horiz. % -2,447.92% -2,202.08% -993.75% -475.00% -322.92% 79.17% 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 145.02 173.83 144.60 116.03 85.85 115.87 101.78 6.07%
  YoY % -16.57% 20.21% 24.62% 35.15% -25.91% 13.84% -
  Horiz. % 142.48% 170.79% 142.07% 114.00% 84.35% 113.84% 100.00%
EPS 25.84 21.34 14.32 6.67 4.56 -0.76 -1.43 -
  YoY % 21.09% 49.02% 114.69% 46.27% 700.00% 46.85% -
  Horiz. % -1,806.99% -1,492.31% -1,001.40% -466.43% -318.88% 53.15% 100.00%
DPS 8.00 7.51 5.00 10.01 10.00 10.00 10.00 -3.65%
  YoY % 6.52% 50.20% -50.05% 0.10% 0.00% 0.00% -
  Horiz. % 80.00% 75.10% 50.00% 100.10% 100.00% 100.00% 100.00%
NAPS 2.2000 2.0200 3.0000 2.9200 2.9500 2.0000 3.0100 -5.09%
  YoY % 8.91% -32.67% 2.74% -1.02% 47.50% -33.55% -
  Horiz. % 73.09% 67.11% 99.67% 97.01% 98.01% 66.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 144,894
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 145.02 173.78 90.33 72.44 54.06 72.48 63.29 14.80%
  YoY % -16.55% 92.38% 24.70% 34.00% -25.41% 14.52% -
  Horiz. % 229.14% 274.58% 142.72% 114.46% 85.42% 114.52% 100.00%
EPS 25.84 21.34 8.95 4.16 2.87 -0.48 -0.89 -
  YoY % 21.09% 138.44% 115.14% 44.95% 697.92% 46.07% -
  Horiz. % -2,903.37% -2,397.75% -1,005.62% -467.42% -322.47% 53.93% 100.00%
DPS 8.00 7.51 3.13 6.25 6.27 6.25 6.26 4.17%
  YoY % 6.52% 139.94% -49.92% -0.32% 0.32% -0.16% -
  Horiz. % 127.80% 119.97% 50.00% 99.84% 100.16% 99.84% 100.00%
NAPS 2.2000 2.0195 1.8740 1.8229 1.8578 1.2509 1.8718 2.73%
  YoY % 8.94% 7.76% 2.80% -1.88% 48.52% -33.17% -
  Horiz. % 117.53% 107.89% 100.12% 97.39% 99.25% 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 1.97 1.52 1.69 2.17 1.48 1.10 1.18 8.91%
  YoY % 29.61% -10.06% -22.12% 46.62% 34.55% -6.78% -
  Horiz. % 166.95% 128.81% 143.22% 183.90% 125.42% 93.22% 100.00%
P/EPS 11.07 12.42 17.03 37.78 27.85 -166.80 -83.75 -
  YoY % -10.87% -27.07% -54.92% 35.66% 116.70% -99.16% -
  Horiz. % -13.22% -14.83% -20.33% -45.11% -33.25% 199.16% 100.00%
EY 9.04 8.05 5.87 2.65 3.59 -0.60 -1.19 -
  YoY % 12.30% 37.14% 121.51% -26.18% 698.33% 49.58% -
  Horiz. % -759.66% -676.47% -493.28% -222.69% -301.68% 50.42% 100.00%
DY 2.80 2.83 2.05 3.97 7.87 7.87 8.33 -16.60%
  YoY % -1.06% 38.05% -48.36% -49.56% 0.00% -5.52% -
  Horiz. % 33.61% 33.97% 24.61% 47.66% 94.48% 94.48% 100.00%
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 1.86 1.41 1.58 2.23 1.46 1.08 1.23 7.13%
  YoY % 31.91% -10.76% -29.15% 52.74% 35.19% -12.20% -
  Horiz. % 151.22% 114.63% 128.46% 181.30% 118.70% 87.80% 100.00%
P/EPS 10.45 11.48 15.92 38.83 27.41 -164.18 -87.24 -
  YoY % -8.97% -27.89% -59.00% 41.66% 116.70% -88.19% -
  Horiz. % -11.98% -13.16% -18.25% -44.51% -31.42% 188.19% 100.00%
EY 9.57 8.71 6.28 2.58 3.65 -0.61 -1.15 -
  YoY % 9.87% 38.69% 143.41% -29.32% 698.36% 46.96% -
  Horiz. % -832.17% -757.39% -546.09% -224.35% -317.39% 53.04% 100.00%
DY 2.96 3.07 2.19 3.86 8.00 8.00 8.00 -15.26%
  YoY % -3.58% 40.18% -43.26% -51.75% 0.00% 0.00% -
  Horiz. % 37.00% 38.38% 27.38% 48.25% 100.00% 100.00% 100.00%
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.
 


 

515  335  455  476 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.06-0.005 
 XOX 0.125+0.01 
 IRIS 0.205-0.005 
 ASIABIO 0.0550.00 
 TIGER 0.08+0.005 
 RGB 0.33+0.015 
 EAH 0.105-0.005 
 THHEAVY 0.09-0.045 
 AAX 0.450.00 
 MATANG 0.13+0.005 
Partners & Brokers