[OIB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 93.31%
YoY- 137.95%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 57,961 233,119 173,619 119,608 67,129 219,662 169,478 -50.99%
PBT 17,638 67,656 48,521 31,908 16,649 35,774 28,897 -27.97%
Tax -4,471 -16,010 -11,852 -7,612 -4,156 -9,580 -7,612 -29.79%
NP 13,167 51,646 36,669 24,296 12,493 26,194 21,285 -27.33%
-
NP to SH 9,297 40,153 29,039 18,846 9,749 19,988 17,685 -34.78%
-
Tax Rate 25.35% 23.66% 24.43% 23.86% 24.96% 26.78% 26.34% -
Total Cost 44,794 181,473 136,950 95,312 54,636 193,468 148,193 -54.86%
-
Net Worth 311,348 314,329 302,851 292,612 283,327 284,249 271,658 9.49%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 11,588 - - - 10,863 - -
Div Payout % - 28.86% - - - 54.35% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 311,348 314,329 302,851 292,612 283,327 284,249 271,658 9.49%
NOSH 144,813 144,852 144,905 144,857 90,519 90,525 90,552 36.63%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.72% 22.15% 21.12% 20.31% 18.61% 11.92% 12.56% -
ROE 2.99% 12.77% 9.59% 6.44% 3.44% 7.03% 6.51% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 40.02 160.94 119.82 82.57 74.16 242.65 187.16 -64.14%
EPS 6.42 27.72 20.04 13.01 10.77 22.08 12.21 -34.77%
DPS 0.00 8.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.15 2.17 2.09 2.02 3.13 3.14 3.00 -19.86%
Adjusted Per Share Value based on latest NOSH - 144,856
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.42 49.96 37.21 25.64 14.39 47.08 36.32 -51.00%
EPS 1.99 8.61 6.22 4.04 2.09 4.28 3.79 -34.83%
DPS 0.00 2.48 0.00 0.00 0.00 2.33 0.00 -
NAPS 0.6673 0.6737 0.6491 0.6272 0.6072 0.6092 0.5822 9.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.93 2.53 2.50 2.65 3.00 2.72 2.30 -
P/RPS 7.32 1.57 2.09 3.21 4.05 1.12 1.23 227.33%
P/EPS 45.64 9.13 12.48 20.37 27.86 12.32 11.78 146.07%
EY 2.19 10.96 8.02 4.91 3.59 8.12 8.49 -59.37%
DY 0.00 3.16 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 1.36 1.17 1.20 1.31 0.96 0.87 0.77 45.96%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 26/08/16 12/05/16 19/02/16 23/11/15 21/08/15 22/05/15 -
Price 3.00 2.89 2.60 2.45 4.15 2.73 2.45 -
P/RPS 7.50 1.80 2.17 2.97 5.60 1.13 1.31 219.01%
P/EPS 46.73 10.43 12.97 18.83 38.53 12.36 12.54 139.78%
EY 2.14 9.59 7.71 5.31 2.60 8.09 7.97 -58.28%
DY 0.00 2.77 0.00 0.00 0.00 4.40 0.00 -
P/NAPS 1.40 1.33 1.24 1.21 1.33 0.87 0.82 42.70%

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