[OIB] QoQ Cumulative Quarter Result on 30-Nov-2021 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
24-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- -78.38%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 475,699 321,035 202,768 76,916 346,795 286,053 192,408 82.53%
PBT 114,245 71,749 42,399 17,313 85,498 76,359 50,081 73.03%
Tax -27,372 -17,030 -10,729 -4,286 -22,999 -20,438 -12,796 65.78%
NP 86,873 54,719 31,670 13,027 62,499 55,921 37,285 75.48%
-
NP to SH 78,267 50,627 29,165 11,701 54,115 48,993 32,605 78.99%
-
Tax Rate 23.96% 23.74% 25.30% 24.76% 26.90% 26.77% 25.55% -
Total Cost 388,826 266,316 171,098 63,889 284,296 230,132 155,123 84.21%
-
Net Worth 678,278 650,405 627,176 627,176 463,272 504,837 489,352 24.24%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 23,228 - - - 12,191 - - -
Div Payout % 29.68% - - - 22.53% - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 678,278 650,405 627,176 627,176 463,272 504,837 489,352 24.24%
NOSH 464,575 464,575 464,575 464,575 464,575 464,575 154,858 107.59%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 18.26% 17.04% 15.62% 16.94% 18.02% 19.55% 19.38% -
ROE 11.54% 7.78% 4.65% 1.87% 11.68% 9.70% 6.66% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 102.39 69.10 43.65 16.56 99.56 92.36 124.25 -12.07%
EPS 16.85 10.90 6.28 2.52 15.54 15.82 21.05 -13.75%
DPS 5.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.46 1.40 1.35 1.35 1.33 1.63 3.16 -40.15%
Adjusted Per Share Value based on latest NOSH - 464,575
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 102.39 69.10 43.65 16.56 74.65 61.57 41.42 82.52%
EPS 16.85 10.90 6.28 2.52 11.65 10.55 7.02 78.98%
DPS 5.00 0.00 0.00 0.00 2.62 0.00 0.00 -
NAPS 1.46 1.40 1.35 1.35 0.9972 1.0867 1.0533 24.24%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.96 0.95 0.94 0.985 0.905 0.815 2.60 -
P/RPS 0.94 1.37 2.15 5.95 0.91 0.88 2.09 -41.21%
P/EPS 5.70 8.72 14.97 39.11 5.83 5.15 12.35 -40.19%
EY 17.55 11.47 6.68 2.56 17.17 19.41 8.10 67.20%
DY 5.21 0.00 0.00 0.00 3.87 0.00 0.00 -
P/NAPS 0.66 0.68 0.70 0.73 0.68 0.50 0.82 -13.43%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 25/10/22 21/07/22 18/04/22 24/01/22 25/10/21 26/07/21 08/04/21 -
Price 0.95 0.91 0.93 0.95 0.955 0.765 2.78 -
P/RPS 0.93 1.32 2.13 5.74 0.96 0.83 2.24 -44.25%
P/EPS 5.64 8.35 14.81 37.72 6.15 4.84 13.20 -43.18%
EY 17.73 11.98 6.75 2.65 16.27 20.68 7.57 76.09%
DY 5.26 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 0.65 0.65 0.69 0.70 0.72 0.47 0.88 -18.24%

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