[OIB] QoQ Cumulative Quarter Result on 31-May-2021 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 50.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 202,768 76,916 346,795 286,053 192,408 87,471 267,071 -16.81%
PBT 42,399 17,313 85,498 76,359 50,081 23,273 71,633 -29.57%
Tax -10,729 -4,286 -22,999 -20,438 -12,796 -5,899 -17,919 -29.02%
NP 31,670 13,027 62,499 55,921 37,285 17,374 53,714 -29.75%
-
NP to SH 29,165 11,701 54,115 48,993 32,605 15,091 42,420 -22.15%
-
Tax Rate 25.30% 24.76% 26.90% 26.77% 25.55% 25.35% 25.02% -
Total Cost 171,098 63,889 284,296 230,132 155,123 70,097 213,357 -13.71%
-
Net Worth 627,176 627,176 463,272 504,837 489,352 483,158 469,220 21.40%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - 12,191 - - - 12,388 -
Div Payout % - - 22.53% - - - 29.20% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 627,176 627,176 463,272 504,837 489,352 483,158 469,220 21.40%
NOSH 464,575 464,575 464,575 464,575 154,858 154,858 154,858 108.42%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 15.62% 16.94% 18.02% 19.55% 19.38% 19.86% 20.11% -
ROE 4.65% 1.87% 11.68% 9.70% 6.66% 3.12% 9.04% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 43.65 16.56 99.56 92.36 124.25 56.48 172.46 -60.08%
EPS 6.28 2.52 15.54 15.82 21.05 9.75 27.39 -62.63%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 8.00 -
NAPS 1.35 1.35 1.33 1.63 3.16 3.12 3.03 -41.75%
Adjusted Per Share Value based on latest NOSH - 464,575
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 43.65 16.56 74.65 61.57 41.42 18.83 57.49 -16.81%
EPS 6.28 2.52 11.65 10.55 7.02 3.25 9.13 -22.13%
DPS 0.00 0.00 2.62 0.00 0.00 0.00 2.67 -
NAPS 1.35 1.35 0.9972 1.0867 1.0533 1.04 1.01 21.40%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.94 0.985 0.905 0.815 2.60 1.90 1.73 -
P/RPS 2.15 5.95 0.91 0.88 2.09 3.36 1.00 66.81%
P/EPS 14.97 39.11 5.83 5.15 12.35 19.50 6.32 77.97%
EY 6.68 2.56 17.17 19.41 8.10 5.13 15.83 -43.82%
DY 0.00 0.00 3.87 0.00 0.00 0.00 4.62 -
P/NAPS 0.70 0.73 0.68 0.50 0.82 0.61 0.57 14.72%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 18/04/22 24/01/22 25/10/21 26/07/21 08/04/21 25/01/21 30/10/20 -
Price 0.93 0.95 0.955 0.765 2.78 2.71 1.72 -
P/RPS 2.13 5.74 0.96 0.83 2.24 4.80 1.00 65.77%
P/EPS 14.81 37.72 6.15 4.84 13.20 27.81 6.28 77.45%
EY 6.75 2.65 16.27 20.68 7.57 3.60 15.93 -43.67%
DY 0.00 0.00 3.66 0.00 0.00 0.00 4.65 -
P/NAPS 0.69 0.70 0.72 0.47 0.88 0.87 0.57 13.62%

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