Highlights

[OIB] YoY Quarter Result on 2018-03-31 [#3]

Stock [OIB]: ORIENTAL INTEREST BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -26.57%    YoY -     115.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 71,190 57,277 54,011 82,006 17,351 24,228 21,568 22.01%
  YoY % 24.29% 6.05% -34.14% 372.63% -28.38% 12.33% -
  Horiz. % 330.07% 265.56% 250.42% 380.22% 80.45% 112.33% 100.00%
PBT 12,923 6,020 16,613 15,650 5,553 1,793 3,838 22.42%
  YoY % 114.67% -63.76% 6.15% 181.83% 209.70% -53.28% -
  Horiz. % 336.71% 156.85% 432.86% 407.76% 144.68% 46.72% 100.00%
Tax -3,425 -1,586 -4,240 -3,945 -1,609 -191 -1,499 14.76%
  YoY % -115.95% 62.59% -7.48% -145.18% -742.41% 87.26% -
  Horiz. % 228.49% 105.80% 282.86% 263.18% 107.34% 12.74% 100.00%
NP 9,498 4,434 12,373 11,705 3,944 1,602 2,339 26.30%
  YoY % 114.21% -64.16% 5.71% 196.78% 146.19% -31.51% -
  Horiz. % 406.07% 189.57% 528.99% 500.43% 168.62% 68.49% 100.00%
NP to SH 6,438 2,982 10,193 9,765 2,779 1,011 1,668 25.23%
  YoY % 115.90% -70.74% 4.38% 251.39% 174.88% -39.39% -
  Horiz. % 385.97% 178.78% 611.09% 585.43% 166.61% 60.61% 100.00%
Tax Rate 26.50 % 26.35 % 25.52 % 25.21 % 28.98 % 10.65 % 39.06 % -6.26%
  YoY % 0.57% 3.25% 1.23% -13.01% 172.11% -72.73% -
  Horiz. % 67.84% 67.46% 65.34% 64.54% 74.19% 27.27% 100.00%
Total Cost 61,692 52,843 41,638 70,301 13,407 22,626 19,229 21.43%
  YoY % 16.75% 26.91% -40.77% 424.36% -40.75% 17.67% -
  Horiz. % 320.83% 274.81% 216.54% 365.60% 69.72% 117.67% 100.00%
Net Worth 380,950 321,361 302,604 271,753 267,942 265,387 181,454 13.15%
  YoY % 18.54% 6.20% 11.35% 1.42% 0.96% 46.26% -
  Horiz. % 209.94% 177.10% 166.77% 149.76% 147.66% 146.26% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 380,950 321,361 302,604 271,753 267,942 265,387 181,454 13.15%
  YoY % 18.54% 6.20% 11.35% 1.42% 0.96% 46.26% -
  Horiz. % 209.94% 177.10% 166.77% 149.76% 147.66% 146.26% 100.00%
NOSH 154,858 144,757 144,786 90,584 90,521 90,267 90,727 9.32%
  YoY % 6.98% -0.02% 59.84% 0.07% 0.28% -0.51% -
  Horiz. % 170.69% 159.55% 159.58% 99.84% 99.77% 99.49% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.34 % 7.74 % 22.91 % 14.27 % 22.73 % 6.61 % 10.84 % 3.52%
  YoY % 72.35% -66.22% 60.55% -37.22% 243.87% -39.02% -
  Horiz. % 123.06% 71.40% 211.35% 131.64% 209.69% 60.98% 100.00%
ROE 1.69 % 0.93 % 3.37 % 3.59 % 1.04 % 0.38 % 0.92 % 10.66%
  YoY % 81.72% -72.40% -6.13% 245.19% 173.68% -58.70% -
  Horiz. % 183.70% 101.09% 366.30% 390.22% 113.04% 41.30% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.97 39.57 37.30 90.53 19.17 26.84 23.77 11.61%
  YoY % 16.17% 6.09% -58.80% 372.25% -28.58% 12.92% -
  Horiz. % 193.40% 166.47% 156.92% 380.86% 80.65% 112.92% 100.00%
EPS 4.16 2.06 7.04 6.74 3.07 1.12 1.84 14.56%
  YoY % 101.94% -70.74% 4.45% 119.54% 174.11% -39.13% -
  Horiz. % 226.09% 111.96% 382.61% 366.30% 166.85% 60.87% 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 2.4600 2.2200 2.0900 3.0000 2.9600 2.9400 2.0000 3.51%
  YoY % 10.81% 6.22% -30.33% 1.35% 0.68% 47.00% -
  Horiz. % 123.00% 111.00% 104.50% 150.00% 148.00% 147.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 154,858
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.97 36.99 34.88 52.96 11.20 15.65 13.93 22.01%
  YoY % 24.28% 6.05% -34.14% 372.86% -28.43% 12.35% -
  Horiz. % 330.01% 265.54% 250.39% 380.19% 80.40% 112.35% 100.00%
EPS 4.16 1.93 6.58 6.31 1.79 0.65 1.08 25.19%
  YoY % 115.54% -70.67% 4.28% 252.51% 175.38% -39.81% -
  Horiz. % 385.19% 178.70% 609.26% 584.26% 165.74% 60.19% 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 2.4600 2.0752 1.9541 1.7548 1.7302 1.7137 1.1717 13.15%
  YoY % 18.54% 6.20% 11.36% 1.42% 0.96% 46.26% -
  Horiz. % 209.95% 177.11% 166.77% 149.77% 147.67% 146.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.1900 2.6000 2.5000 2.3000 2.5800 1.2400 1.2100 -
P/RPS 4.76 6.57 6.70 2.54 13.46 4.62 5.09 -1.11%
  YoY % -27.55% -1.94% 163.78% -81.13% 191.34% -9.23% -
  Horiz. % 93.52% 129.08% 131.63% 49.90% 264.44% 90.77% 100.00%
P/EPS 52.68 126.21 35.51 21.34 84.04 110.71 65.82 -3.64%
  YoY % -58.26% 255.42% 66.40% -74.61% -24.09% 68.20% -
  Horiz. % 80.04% 191.75% 53.95% 32.42% 127.68% 168.20% 100.00%
EY 1.90 0.79 2.82 4.69 1.19 0.90 1.52 3.79%
  YoY % 140.51% -71.99% -39.87% 294.12% 32.22% -40.79% -
  Horiz. % 125.00% 51.97% 185.53% 308.55% 78.29% 59.21% 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 0.89 1.17 1.20 0.77 0.87 0.42 0.61 6.50%
  YoY % -23.93% -2.50% 55.84% -11.49% 107.14% -31.15% -
  Horiz. % 145.90% 191.80% 196.72% 126.23% 142.62% 68.85% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 12/05/17 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 -
Price 2.2000 2.5000 2.6000 2.4500 2.5200 1.4500 1.2100 -
P/RPS 4.79 6.32 6.97 2.71 13.15 5.40 5.09 -1.01%
  YoY % -24.21% -9.33% 157.20% -79.39% 143.52% 6.09% -
  Horiz. % 94.11% 124.17% 136.94% 53.24% 258.35% 106.09% 100.00%
P/EPS 52.92 121.36 36.93 22.73 82.08 129.46 65.82 -3.57%
  YoY % -56.39% 228.62% 62.47% -72.31% -36.60% 96.69% -
  Horiz. % 80.40% 184.38% 56.11% 34.53% 124.70% 196.69% 100.00%
EY 1.89 0.82 2.71 4.40 1.22 0.77 1.52 3.70%
  YoY % 130.49% -69.74% -38.41% 260.66% 58.44% -49.34% -
  Horiz. % 124.34% 53.95% 178.29% 289.47% 80.26% 50.66% 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 0.89 1.13 1.24 0.82 0.85 0.49 0.61 6.50%
  YoY % -21.24% -8.87% 51.22% -3.53% 73.47% -19.67% -
  Horiz. % 145.90% 185.25% 203.28% 134.43% 139.34% 80.33% 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.
 


 

282  216  566  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VS-WA 0.345+0.06 
 SAPNRG 0.43-0.01 
 HIBISCS 1.22+0.04 
 REACH-WA 0.12+0.005 
 EAH 0.020.00 
 VS 1.69+0.07 
 QES 0.35+0.01 
 TNLOGIS-WC 0.045+0.005 
 REACH 0.45+0.015 
 HSI-H4O 0.41-0.035 
Partners & Brokers