[OIB] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 11.15%
YoY- 135.07%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 174,944 136,500 97,663 95,474 108,510 66,760 83,695 63.26%
PBT 26,494 16,500 16,922 17,378 14,962 4,448 9,349 99.87%
Tax -7,334 -3,748 -3,975 -4,988 -4,264 -1,664 -3,396 66.84%
NP 19,160 12,752 12,947 12,390 10,698 2,784 5,953 117.52%
-
NP to SH 15,840 10,356 9,210 9,258 8,330 740 3,823 157.30%
-
Tax Rate 27.68% 22.72% 23.49% 28.70% 28.50% 37.41% 36.32% -
Total Cost 155,784 123,748 84,716 83,084 97,812 63,976 77,742 58.74%
-
Net Worth 272,447 271,573 269,870 267,982 264,386 272,874 267,247 1.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 4,528 - - - 9,059 -
Div Payout % - - 49.16% - - - 236.97% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 272,447 271,573 269,870 267,982 264,386 272,874 267,247 1.28%
NOSH 90,514 90,524 90,560 90,534 90,543 92,499 90,592 -0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.95% 9.34% 13.26% 12.98% 9.86% 4.17% 7.11% -
ROE 5.81% 3.81% 3.41% 3.45% 3.15% 0.27% 1.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 193.28 150.79 107.84 105.46 119.84 72.17 92.39 63.35%
EPS 17.50 11.44 10.17 10.23 9.20 0.80 4.22 157.44%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 3.01 3.00 2.98 2.96 2.92 2.95 2.95 1.34%
Adjusted Per Share Value based on latest NOSH - 90,521
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.66 29.38 21.02 20.55 23.36 14.37 18.02 63.24%
EPS 3.41 2.23 1.98 1.99 1.79 0.16 0.82 157.92%
DPS 0.00 0.00 0.97 0.00 0.00 0.00 1.95 -
NAPS 0.5864 0.5846 0.5809 0.5768 0.5691 0.5874 0.5753 1.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.44 2.58 2.59 2.58 2.52 1.43 1.44 -
P/RPS 1.26 1.71 2.40 2.45 2.10 1.98 1.56 -13.23%
P/EPS 13.94 22.55 25.47 25.23 27.39 178.75 34.12 -44.85%
EY 7.17 4.43 3.93 3.96 3.65 0.56 2.93 81.29%
DY 0.00 0.00 1.93 0.00 0.00 0.00 6.94 -
P/NAPS 0.81 0.86 0.87 0.87 0.86 0.48 0.49 39.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 25/11/14 22/08/14 19/05/14 21/02/14 19/11/13 27/08/13 -
Price 2.28 2.50 2.60 2.52 2.59 2.49 1.38 -
P/RPS 1.18 1.66 2.41 2.39 2.16 3.45 1.49 -14.36%
P/EPS 13.03 21.85 25.57 24.64 28.15 311.25 32.70 -45.75%
EY 7.68 4.58 3.91 4.06 3.55 0.32 3.06 84.37%
DY 0.00 0.00 1.92 0.00 0.00 0.00 7.25 -
P/NAPS 0.76 0.83 0.87 0.85 0.89 0.84 0.47 37.64%

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