[OIB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -74.3%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 269,036 178,673 107,483 50,030 247,934 153,887 96,610 98.30%
PBT 65,254 46,034 33,111 16,742 65,150 35,178 29,158 71.34%
Tax -15,715 -11,449 -8,024 -4,305 -15,623 -8,671 -7,085 70.32%
NP 49,539 34,585 25,087 12,437 49,527 26,507 22,073 71.67%
-
NP to SH 37,921 25,102 18,664 9,896 38,506 19,117 16,135 77.04%
-
Tax Rate 24.08% 24.87% 24.23% 25.71% 23.98% 24.65% 24.30% -
Total Cost 219,497 144,088 82,396 37,593 198,407 127,380 74,537 105.85%
-
Net Worth 394,888 380,950 350,674 340,491 341,889 321,513 318,644 15.42%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,840 - - 10,142 10,140 - - -
Div Payout % 28.59% - - 102.49% 26.34% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 394,888 380,950 350,674 340,491 341,889 321,513 318,644 15.42%
NOSH 154,858 154,858 144,906 144,890 144,868 144,825 144,838 4.57%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.41% 19.36% 23.34% 24.86% 19.98% 17.22% 22.85% -
ROE 9.60% 6.59% 5.32% 2.91% 11.26% 5.95% 5.06% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 173.73 115.38 74.17 34.53 171.14 106.26 66.70 89.63%
EPS 24.49 16.21 12.88 6.83 26.58 13.20 11.14 69.31%
DPS 7.00 0.00 0.00 7.00 7.00 0.00 0.00 -
NAPS 2.55 2.46 2.42 2.35 2.36 2.22 2.20 10.37%
Adjusted Per Share Value based on latest NOSH - 144,890
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.91 38.46 23.14 10.77 53.37 33.12 20.80 98.27%
EPS 8.16 5.40 4.02 2.13 8.29 4.11 3.47 77.11%
DPS 2.33 0.00 0.00 2.18 2.18 0.00 0.00 -
NAPS 0.85 0.82 0.7548 0.7329 0.7359 0.6921 0.6859 15.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.15 2.19 2.38 2.52 2.59 2.60 2.86 -
P/RPS 1.24 1.90 3.21 7.30 1.51 2.45 4.29 -56.38%
P/EPS 8.78 13.51 18.48 36.90 9.74 19.70 25.67 -51.18%
EY 11.39 7.40 5.41 2.71 10.26 5.08 3.90 104.71%
DY 3.26 0.00 0.00 2.78 2.70 0.00 0.00 -
P/NAPS 0.84 0.89 0.98 1.07 1.10 1.17 1.30 -25.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 16/05/18 13/02/18 27/11/17 18/08/17 12/05/17 17/02/17 -
Price 2.00 2.20 2.25 2.40 2.26 2.50 2.70 -
P/RPS 1.15 1.91 3.03 6.95 1.32 2.35 4.05 -56.89%
P/EPS 8.17 13.57 17.47 35.14 8.50 18.94 24.24 -51.66%
EY 12.24 7.37 5.72 2.85 11.76 5.28 4.13 106.73%
DY 3.50 0.00 0.00 2.92 3.10 0.00 0.00 -
P/NAPS 0.78 0.89 0.93 1.02 0.96 1.13 1.23 -26.24%

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