[OIB] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 52.95%
YoY- 90.16%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 268,516 219,662 225,970 174,944 136,500 97,663 95,474 99.12%
PBT 66,596 35,774 38,529 26,494 16,500 16,922 17,378 144.68%
Tax -16,624 -9,580 -10,149 -7,334 -3,748 -3,975 -4,988 122.95%
NP 49,972 26,194 28,380 19,160 12,752 12,947 12,390 153.16%
-
NP to SH 38,996 19,988 23,580 15,840 10,356 9,210 9,258 160.58%
-
Tax Rate 24.96% 26.78% 26.34% 27.68% 22.72% 23.49% 28.70% -
Total Cost 218,544 193,468 197,590 155,784 123,748 84,716 83,084 90.44%
-
Net Worth 283,327 284,249 271,658 272,447 271,573 269,870 267,982 3.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 10,863 - - - 4,528 - -
Div Payout % - 54.35% - - - 49.16% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 283,327 284,249 271,658 272,447 271,573 269,870 267,982 3.77%
NOSH 90,519 90,525 90,552 90,514 90,524 90,560 90,534 -0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.61% 11.92% 12.56% 10.95% 9.34% 13.26% 12.98% -
ROE 13.76% 7.03% 8.68% 5.81% 3.81% 3.41% 3.45% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 296.64 242.65 249.55 193.28 150.79 107.84 105.46 99.13%
EPS 43.08 22.08 16.28 17.50 11.44 10.17 10.23 160.54%
DPS 0.00 12.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.13 3.14 3.00 3.01 3.00 2.98 2.96 3.78%
Adjusted Per Share Value based on latest NOSH - 90,509
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.80 47.28 48.64 37.66 29.38 21.02 20.55 99.13%
EPS 8.39 4.30 5.08 3.41 2.23 1.98 1.99 160.75%
DPS 0.00 2.34 0.00 0.00 0.00 0.97 0.00 -
NAPS 0.6099 0.6118 0.5847 0.5864 0.5846 0.5809 0.5768 3.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.00 2.72 2.30 2.44 2.58 2.59 2.58 -
P/RPS 1.01 1.12 0.92 1.26 1.71 2.40 2.45 -44.57%
P/EPS 6.96 12.32 8.83 13.94 22.55 25.47 25.23 -57.59%
EY 14.36 8.12 11.32 7.17 4.43 3.93 3.96 135.84%
DY 0.00 4.41 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 0.96 0.87 0.77 0.81 0.86 0.87 0.87 6.77%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 21/08/15 22/05/15 11/02/15 25/11/14 22/08/14 19/05/14 -
Price 4.15 2.73 2.45 2.28 2.50 2.60 2.52 -
P/RPS 1.40 1.13 0.98 1.18 1.66 2.41 2.39 -29.96%
P/EPS 9.63 12.36 9.41 13.03 21.85 25.57 24.64 -46.51%
EY 10.38 8.09 10.63 7.68 4.58 3.91 4.06 86.86%
DY 0.00 4.40 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 1.33 0.87 0.82 0.76 0.83 0.87 0.85 34.74%

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