[OIB] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1025.68%
YoY- 114.36%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 136,500 97,663 95,474 108,510 66,760 83,695 76,293 47.32%
PBT 16,500 16,922 17,378 14,962 4,448 9,349 9,242 47.11%
Tax -3,748 -3,975 -4,988 -4,264 -1,664 -3,396 -3,473 5.20%
NP 12,752 12,947 12,390 10,698 2,784 5,953 5,769 69.60%
-
NP to SH 10,356 9,210 9,258 8,330 740 3,823 3,938 90.40%
-
Tax Rate 22.72% 23.49% 28.70% 28.50% 37.41% 36.32% 37.58% -
Total Cost 123,748 84,716 83,084 97,812 63,976 77,742 70,524 45.42%
-
Net Worth 271,573 269,870 267,982 264,386 272,874 267,247 266,403 1.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 4,528 - - - 9,059 - -
Div Payout % - 49.16% - - - 236.97% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 271,573 269,870 267,982 264,386 272,874 267,247 266,403 1.28%
NOSH 90,524 90,560 90,534 90,543 92,499 90,592 90,613 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.34% 13.26% 12.98% 9.86% 4.17% 7.11% 7.56% -
ROE 3.81% 3.41% 3.45% 3.15% 0.27% 1.43% 1.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 150.79 107.84 105.46 119.84 72.17 92.39 84.20 47.41%
EPS 11.44 10.17 10.23 9.20 0.80 4.22 4.35 90.41%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.00 2.98 2.96 2.92 2.95 2.95 2.94 1.35%
Adjusted Per Share Value based on latest NOSH - 90,454
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.38 21.02 20.55 23.36 14.37 18.02 16.42 47.33%
EPS 2.23 1.98 1.99 1.79 0.16 0.82 0.85 90.10%
DPS 0.00 0.97 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.5846 0.5809 0.5768 0.5691 0.5874 0.5753 0.5734 1.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.58 2.59 2.58 2.52 1.43 1.44 1.24 -
P/RPS 1.71 2.40 2.45 2.10 1.98 1.56 1.47 10.59%
P/EPS 22.55 25.47 25.23 27.39 178.75 34.12 28.53 -14.50%
EY 4.43 3.93 3.96 3.65 0.56 2.93 3.51 16.77%
DY 0.00 1.93 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 0.86 0.87 0.87 0.86 0.48 0.49 0.42 61.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 19/05/14 21/02/14 19/11/13 27/08/13 21/05/13 -
Price 2.50 2.60 2.52 2.59 2.49 1.38 1.45 -
P/RPS 1.66 2.41 2.39 2.16 3.45 1.49 1.72 -2.33%
P/EPS 21.85 25.57 24.64 28.15 311.25 32.70 33.36 -24.56%
EY 4.58 3.91 4.06 3.55 0.32 3.06 3.00 32.55%
DY 0.00 1.92 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.83 0.87 0.85 0.89 0.84 0.47 0.49 42.05%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment