[OIB] QoQ Annualized Quarter Result on 31-Mar-2018 [#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- -10.34%
YoY- 31.31%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 270,462 286,552 269,036 238,230 214,966 200,120 247,934 5.95%
PBT 66,780 76,484 65,254 61,378 66,222 66,968 65,150 1.65%
Tax 25,178 -20,252 -15,715 -15,265 -16,048 -17,220 -15,623 -
NP 91,958 56,232 49,539 46,113 50,174 49,748 49,527 50.89%
-
NP to SH 70,902 46,704 37,921 33,469 37,328 39,584 38,506 50.06%
-
Tax Rate -37.70% 26.48% 24.08% 24.87% 24.23% 25.71% 23.98% -
Total Cost 178,504 230,320 219,497 192,117 164,792 150,372 198,407 -6.78%
-
Net Worth 416,569 402,631 394,888 380,950 350,674 340,491 341,889 14.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 10,840 - - 40,569 10,140 -
Div Payout % - - 28.59% - - 102.49% 26.34% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 416,569 402,631 394,888 380,950 350,674 340,491 341,889 14.03%
NOSH 154,858 154,858 154,858 154,858 144,906 144,890 144,868 4.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 34.00% 19.62% 18.41% 19.36% 23.34% 24.86% 19.98% -
ROE 17.02% 11.60% 9.60% 8.79% 10.64% 11.63% 11.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 174.65 185.04 173.73 153.84 148.35 138.12 171.14 1.35%
EPS 45.78 30.16 24.49 21.61 25.76 27.32 26.58 43.54%
DPS 0.00 0.00 7.00 0.00 0.00 28.00 7.00 -
NAPS 2.69 2.60 2.55 2.46 2.42 2.35 2.36 9.09%
Adjusted Per Share Value based on latest NOSH - 154,858
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 58.22 61.68 57.91 51.28 46.27 43.08 53.37 5.95%
EPS 15.26 10.05 8.16 7.20 8.03 8.52 8.29 50.03%
DPS 0.00 0.00 2.33 0.00 0.00 8.73 2.18 -
NAPS 0.8967 0.8667 0.85 0.82 0.7548 0.7329 0.7359 14.04%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.10 2.10 2.15 2.19 2.38 2.52 2.59 -
P/RPS 1.20 1.13 1.24 1.42 1.60 1.82 1.51 -14.16%
P/EPS 4.59 6.96 8.78 10.13 9.24 9.22 9.74 -39.35%
EY 21.80 14.36 11.39 9.87 10.82 10.84 10.26 65.04%
DY 0.00 0.00 3.26 0.00 0.00 11.11 2.70 -
P/NAPS 0.78 0.81 0.84 0.89 0.98 1.07 1.10 -20.43%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 22/11/18 17/08/18 16/05/18 13/02/18 27/11/17 18/08/17 -
Price 2.02 2.08 2.00 2.20 2.25 2.40 2.26 -
P/RPS 1.16 1.12 1.15 1.43 1.52 1.74 1.32 -8.23%
P/EPS 4.41 6.90 8.17 10.18 8.73 8.78 8.50 -35.35%
EY 22.67 14.50 12.24 9.82 11.45 11.38 11.76 54.70%
DY 0.00 0.00 3.50 0.00 0.00 11.67 3.10 -
P/NAPS 0.75 0.80 0.78 0.89 0.93 1.02 0.96 -15.13%

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