Highlights

[OIB] QoQ Annualized 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 -     -13.22%    YoY -     -14.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 200,120 247,934 205,182 193,220 231,844 233,119 231,492 -9.24%
  QoQ % -19.28% 20.84% 6.19% -16.66% -0.55% 0.70% -
  Horiz. % 86.45% 107.10% 88.63% 83.47% 100.15% 100.70% 100.00%
PBT 66,968 65,150 46,904 58,316 70,552 67,656 64,694 2.33%
  QoQ % 2.79% 38.90% -19.57% -17.34% 4.28% 4.58% -
  Horiz. % 103.51% 100.70% 72.50% 90.14% 109.05% 104.58% 100.00%
Tax -17,220 -15,623 -11,561 -14,170 -17,884 -16,010 -15,802 5.89%
  QoQ % -10.22% -35.13% 18.41% 20.77% -11.71% -1.31% -
  Horiz. % 108.97% 98.86% 73.16% 89.67% 113.17% 101.31% 100.00%
NP 49,748 49,527 35,342 44,146 52,668 51,646 48,892 1.16%
  QoQ % 0.45% 40.13% -19.94% -16.18% 1.98% 5.63% -
  Horiz. % 101.75% 101.30% 72.29% 90.29% 107.72% 105.63% 100.00%
NP to SH 39,584 38,506 25,489 32,270 37,188 40,153 38,718 1.48%
  QoQ % 2.80% 51.07% -21.01% -13.22% -7.38% 3.70% -
  Horiz. % 102.23% 99.45% 65.83% 83.34% 96.05% 103.70% 100.00%
Tax Rate 25.71 % 23.98 % 24.65 % 24.30 % 25.35 % 23.66 % 24.43 % 3.46%
  QoQ % 7.21% -2.72% 1.44% -4.14% 7.14% -3.15% -
  Horiz. % 105.24% 98.16% 100.90% 99.47% 103.77% 96.85% 100.00%
Total Cost 150,372 198,407 169,840 149,074 179,176 181,473 182,600 -12.13%
  QoQ % -24.21% 16.82% 13.93% -16.80% -1.27% -0.62% -
  Horiz. % 82.35% 108.66% 93.01% 81.64% 98.12% 99.38% 100.00%
Net Worth 340,491 341,889 321,513 318,644 311,348 314,329 302,851 8.12%
  QoQ % -0.41% 6.34% 0.90% 2.34% -0.95% 3.79% -
  Horiz. % 112.43% 112.89% 106.16% 105.21% 102.81% 103.79% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 40,569 10,140 - - - 11,588 - -
  QoQ % 300.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 350.09% 87.51% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 102.49 % 26.34 % - % - % - % 28.86 % - % -
  QoQ % 289.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 355.13% 91.27% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 340,491 341,889 321,513 318,644 311,348 314,329 302,851 8.12%
  QoQ % -0.41% 6.34% 0.90% 2.34% -0.95% 3.79% -
  Horiz. % 112.43% 112.89% 106.16% 105.21% 102.81% 103.79% 100.00%
NOSH 144,890 144,868 144,825 144,838 144,813 144,852 144,905 -0.01%
  QoQ % 0.02% 0.03% -0.01% 0.02% -0.03% -0.04% -
  Horiz. % 99.99% 99.97% 99.95% 99.95% 99.94% 99.96% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 24.86 % 19.98 % 17.22 % 22.85 % 22.72 % 22.15 % 21.12 % 11.47%
  QoQ % 24.42% 16.03% -24.64% 0.57% 2.57% 4.88% -
  Horiz. % 117.71% 94.60% 81.53% 108.19% 107.58% 104.88% 100.00%
ROE 11.63 % 11.26 % 7.93 % 10.13 % 11.94 % 12.77 % 12.78 % -6.09%
  QoQ % 3.29% 41.99% -21.72% -15.16% -6.50% -0.08% -
  Horiz. % 91.00% 88.11% 62.05% 79.26% 93.43% 99.92% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 138.12 171.14 141.68 133.40 160.10 160.94 159.75 -9.24%
  QoQ % -19.29% 20.79% 6.21% -16.68% -0.52% 0.74% -
  Horiz. % 86.46% 107.13% 88.69% 83.51% 100.22% 100.74% 100.00%
EPS 27.32 26.58 17.60 22.28 25.68 27.72 26.72 1.49%
  QoQ % 2.78% 51.02% -21.01% -13.24% -7.36% 3.74% -
  Horiz. % 102.25% 99.48% 65.87% 83.38% 96.11% 103.74% 100.00%
DPS 28.00 7.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 300.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 350.00% 87.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3500 2.3600 2.2200 2.2000 2.1500 2.1700 2.0900 8.12%
  QoQ % -0.42% 6.31% 0.91% 2.33% -0.92% 3.83% -
  Horiz. % 112.44% 112.92% 106.22% 105.26% 102.87% 103.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 154,858
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 129.23 160.10 132.50 124.77 149.71 150.54 149.49 -9.24%
  QoQ % -19.28% 20.83% 6.20% -16.66% -0.55% 0.70% -
  Horiz. % 86.45% 107.10% 88.63% 83.46% 100.15% 100.70% 100.00%
EPS 25.56 24.87 16.46 20.84 24.01 25.93 25.00 1.49%
  QoQ % 2.77% 51.09% -21.02% -13.20% -7.40% 3.72% -
  Horiz. % 102.24% 99.48% 65.84% 83.36% 96.04% 103.72% 100.00%
DPS 26.20 6.55 0.00 0.00 0.00 7.48 0.00 -
  QoQ % 300.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 350.27% 87.57% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.1987 2.2078 2.0762 2.0577 2.0105 2.0298 1.9557 8.11%
  QoQ % -0.41% 6.34% 0.90% 2.35% -0.95% 3.79% -
  Horiz. % 112.43% 112.89% 106.16% 105.22% 102.80% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.5200 2.5900 2.6000 2.8600 2.9300 2.5300 2.5000 -
P/RPS 1.82 1.51 1.84 2.14 1.83 1.57 1.56 10.81%
  QoQ % 20.53% -17.93% -14.02% 16.94% 16.56% 0.64% -
  Horiz. % 116.67% 96.79% 117.95% 137.18% 117.31% 100.64% 100.00%
P/EPS 9.22 9.74 14.77 12.84 11.41 9.13 9.36 -1.00%
  QoQ % -5.34% -34.06% 15.03% 12.53% 24.97% -2.46% -
  Horiz. % 98.50% 104.06% 157.80% 137.18% 121.90% 97.54% 100.00%
EY 10.84 10.26 6.77 7.79 8.76 10.96 10.69 0.93%
  QoQ % 5.65% 51.55% -13.09% -11.07% -20.07% 2.53% -
  Horiz. % 101.40% 95.98% 63.33% 72.87% 81.95% 102.53% 100.00%
DY 11.11 2.70 0.00 0.00 0.00 3.16 0.00 -
  QoQ % 311.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 351.58% 85.44% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 1.10 1.17 1.30 1.36 1.17 1.20 -7.35%
  QoQ % -2.73% -5.98% -10.00% -4.41% 16.24% -2.50% -
  Horiz. % 89.17% 91.67% 97.50% 108.33% 113.33% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 18/08/17 12/05/17 17/02/17 21/11/16 26/08/16 12/05/16 -
Price 2.4000 2.2600 2.5000 2.7000 3.0000 2.8900 2.6000 -
P/RPS 1.74 1.32 1.76 2.02 1.87 1.80 1.63 4.45%
  QoQ % 31.82% -25.00% -12.87% 8.02% 3.89% 10.43% -
  Horiz. % 106.75% 80.98% 107.98% 123.93% 114.72% 110.43% 100.00%
P/EPS 8.78 8.50 14.20 12.12 11.68 10.43 9.73 -6.61%
  QoQ % 3.29% -40.14% 17.16% 3.77% 11.98% 7.19% -
  Horiz. % 90.24% 87.36% 145.94% 124.56% 120.04% 107.19% 100.00%
EY 11.38 11.76 7.04 8.25 8.56 9.59 10.28 7.01%
  QoQ % -3.23% 67.05% -14.67% -3.62% -10.74% -6.71% -
  Horiz. % 110.70% 114.40% 68.48% 80.25% 83.27% 93.29% 100.00%
DY 11.67 3.10 0.00 0.00 0.00 2.77 0.00 -
  QoQ % 276.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 421.30% 111.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.02 0.96 1.13 1.23 1.40 1.33 1.24 -12.20%
  QoQ % 6.25% -15.04% -8.13% -12.14% 5.26% 7.26% -
  Horiz. % 82.26% 77.42% 91.13% 99.19% 112.90% 107.26% 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.
 


 

104  208  413  1479 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.42-0.015 
 PWORTH 0.0450.00 
 PINEPAC 0.56+0.12 
 HIBISCS 1.06-0.01 
 KSTAR 0.12+0.01 
 NOVAMSC 0.175+0.005 
 LAYHONG-WA 0.27+0.015 
 EFORCE 0.790.00 
 BORNOIL 0.0550.00 
 MYEG 1.78-0.01 
Partners & Brokers