[OIB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -95.16%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 97,663 71,606 54,255 16,690 83,695 57,220 32,992 106.57%
PBT 16,922 13,034 7,481 1,112 9,349 6,932 5,139 121.81%
Tax -3,975 -3,741 -2,132 -416 -3,396 -2,605 -2,414 39.57%
NP 12,947 9,293 5,349 696 5,953 4,327 2,725 183.42%
-
NP to SH 9,210 6,944 4,165 185 3,823 2,954 1,943 182.98%
-
Tax Rate 23.49% 28.70% 28.50% 37.41% 36.32% 37.58% 46.97% -
Total Cost 84,716 62,313 48,906 15,994 77,742 52,893 30,267 98.98%
-
Net Worth 269,870 267,982 264,386 272,874 267,247 266,403 266,597 0.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,528 - - - 9,059 - - -
Div Payout % 49.16% - - - 236.97% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 269,870 267,982 264,386 272,874 267,247 266,403 266,597 0.81%
NOSH 90,560 90,534 90,543 92,499 90,592 90,613 90,372 0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.26% 12.98% 9.86% 4.17% 7.11% 7.56% 8.26% -
ROE 3.41% 2.59% 1.58% 0.07% 1.43% 1.11% 0.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 107.84 79.09 59.92 18.04 92.39 63.15 36.51 106.27%
EPS 10.17 7.67 4.60 0.20 4.22 3.26 2.15 182.59%
DPS 5.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.98 2.96 2.92 2.95 2.95 2.94 2.95 0.67%
Adjusted Per Share Value based on latest NOSH - 92,499
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.02 15.41 11.68 3.59 18.02 12.32 7.10 106.59%
EPS 1.98 1.49 0.90 0.04 0.82 0.64 0.42 181.95%
DPS 0.97 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.5809 0.5768 0.5691 0.5874 0.5753 0.5734 0.5739 0.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.59 2.58 2.52 1.43 1.44 1.24 1.27 -
P/RPS 2.40 3.26 4.21 7.93 1.56 1.96 3.48 -21.99%
P/EPS 25.47 33.64 54.78 715.00 34.12 38.04 59.07 -43.01%
EY 3.93 2.97 1.83 0.14 2.93 2.63 1.69 75.79%
DY 1.93 0.00 0.00 0.00 6.94 0.00 0.00 -
P/NAPS 0.87 0.87 0.86 0.48 0.49 0.42 0.43 60.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 21/02/14 19/11/13 27/08/13 21/05/13 25/02/13 -
Price 2.60 2.52 2.59 2.49 1.38 1.45 1.25 -
P/RPS 2.41 3.19 4.32 13.80 1.49 2.30 3.42 -20.86%
P/EPS 25.57 32.86 56.30 1,245.00 32.70 44.48 58.14 -42.25%
EY 3.91 3.04 1.78 0.08 3.06 2.25 1.72 73.14%
DY 1.92 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.87 0.85 0.89 0.84 0.47 0.49 0.42 62.71%

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