[OIB] QoQ Cumulative Quarter Result on 31-Aug-2021 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021 [#4]
Profit Trend
QoQ- 10.45%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 321,035 202,768 76,916 346,795 286,053 192,408 87,471 138.12%
PBT 71,749 42,399 17,313 85,498 76,359 50,081 23,273 111.96%
Tax -17,030 -10,729 -4,286 -22,999 -20,438 -12,796 -5,899 102.87%
NP 54,719 31,670 13,027 62,499 55,921 37,285 17,374 115.01%
-
NP to SH 50,627 29,165 11,701 54,115 48,993 32,605 15,091 124.26%
-
Tax Rate 23.74% 25.30% 24.76% 26.90% 26.77% 25.55% 25.35% -
Total Cost 266,316 171,098 63,889 284,296 230,132 155,123 70,097 143.67%
-
Net Worth 650,405 627,176 627,176 463,272 504,837 489,352 483,158 21.93%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - 12,191 - - - -
Div Payout % - - - 22.53% - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 650,405 627,176 627,176 463,272 504,837 489,352 483,158 21.93%
NOSH 464,575 464,575 464,575 464,575 464,575 154,858 154,858 108.14%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 17.04% 15.62% 16.94% 18.02% 19.55% 19.38% 19.86% -
ROE 7.78% 4.65% 1.87% 11.68% 9.70% 6.66% 3.12% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 69.10 43.65 16.56 99.56 92.36 124.25 56.48 14.40%
EPS 10.90 6.28 2.52 15.54 15.82 21.05 9.75 7.72%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.35 1.33 1.63 3.16 3.12 -41.41%
Adjusted Per Share Value based on latest NOSH - 464,575
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 69.10 43.65 16.56 74.65 61.57 41.42 18.83 138.10%
EPS 10.90 6.28 2.52 11.65 10.55 7.02 3.25 124.22%
DPS 0.00 0.00 0.00 2.62 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.35 0.9972 1.0867 1.0533 1.04 21.93%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.95 0.94 0.985 0.905 0.815 2.60 1.90 -
P/RPS 1.37 2.15 5.95 0.91 0.88 2.09 3.36 -45.04%
P/EPS 8.72 14.97 39.11 5.83 5.15 12.35 19.50 -41.55%
EY 11.47 6.68 2.56 17.17 19.41 8.10 5.13 71.07%
DY 0.00 0.00 0.00 3.87 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.73 0.68 0.50 0.82 0.61 7.51%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 21/07/22 18/04/22 24/01/22 25/10/21 26/07/21 08/04/21 25/01/21 -
Price 0.91 0.93 0.95 0.955 0.765 2.78 2.71 -
P/RPS 1.32 2.13 5.74 0.96 0.83 2.24 4.80 -57.74%
P/EPS 8.35 14.81 37.72 6.15 4.84 13.20 27.81 -55.19%
EY 11.98 6.75 2.65 16.27 20.68 7.57 3.60 123.05%
DY 0.00 0.00 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.70 0.72 0.47 0.88 0.87 -17.67%

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