[OIB] QoQ Quarter Result on 30-Nov-2021 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
24-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 128.45%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 154,664 118,267 125,852 76,916 60,742 93,645 104,937 29.41%
PBT 42,496 29,350 25,086 17,313 9,139 26,278 26,808 35.83%
Tax -10,342 -6,301 -6,443 -4,286 -2,561 -7,642 -6,897 30.91%
NP 32,154 23,049 18,643 13,027 6,578 18,636 19,911 37.52%
-
NP to SH 27,640 21,462 17,464 11,701 5,122 16,388 17,514 35.43%
-
Tax Rate 24.34% 21.47% 25.68% 24.76% 28.02% 29.08% 25.73% -
Total Cost 122,510 95,218 107,209 63,889 54,164 75,009 85,026 27.48%
-
Net Worth 678,278 650,405 627,176 627,176 463,272 504,837 489,352 24.24%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 23,228 - - - 12,191 - - -
Div Payout % 84.04% - - - 238.02% - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 678,278 650,405 627,176 627,176 463,272 504,837 489,352 24.24%
NOSH 464,575 464,575 464,575 464,575 464,575 464,575 154,858 107.59%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 20.79% 19.49% 14.81% 16.94% 10.83% 19.90% 18.97% -
ROE 4.08% 3.30% 2.78% 1.87% 1.11% 3.25% 3.58% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 33.29 25.46 27.09 16.56 17.44 30.24 67.76 -37.65%
EPS 5.95 4.62 3.76 2.52 1.47 5.29 11.31 -34.75%
DPS 5.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.46 1.40 1.35 1.35 1.33 1.63 3.16 -40.15%
Adjusted Per Share Value based on latest NOSH - 464,575
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 33.29 25.46 27.09 16.56 13.07 20.16 22.59 29.40%
EPS 5.95 4.62 3.76 2.52 1.10 3.53 3.77 35.44%
DPS 5.00 0.00 0.00 0.00 2.62 0.00 0.00 -
NAPS 1.46 1.40 1.35 1.35 0.9972 1.0867 1.0533 24.24%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.96 0.95 0.94 0.985 0.905 0.815 2.60 -
P/RPS 2.88 3.73 3.47 5.95 5.19 2.70 3.84 -17.40%
P/EPS 16.14 20.56 25.01 39.11 61.55 15.40 22.99 -20.95%
EY 6.20 4.86 4.00 2.56 1.62 6.49 4.35 26.56%
DY 5.21 0.00 0.00 0.00 3.87 0.00 0.00 -
P/NAPS 0.66 0.68 0.70 0.73 0.68 0.50 0.82 -13.43%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 25/10/22 21/07/22 18/04/22 24/01/22 25/10/21 26/07/21 08/04/21 -
Price 0.95 0.91 0.93 0.95 0.955 0.765 2.78 -
P/RPS 2.85 3.57 3.43 5.74 5.48 2.53 4.10 -21.47%
P/EPS 15.97 19.70 24.74 37.72 64.95 14.46 24.58 -24.92%
EY 6.26 5.08 4.04 2.65 1.54 6.92 4.07 33.14%
DY 5.26 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 0.65 0.65 0.69 0.70 0.72 0.47 0.88 -18.24%

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