[OIB] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 18.05%
YoY- 141.61%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 195,535 130,880 115,098 97,663 98,081 104,958 82,068 78.48%
PBT 32,785 22,688 19,935 16,922 15,451 11,691 6,316 200.09%
Tax -7,846 -5,510 -4,496 -3,975 -4,532 -3,114 -1,754 171.73%
NP 24,939 17,178 15,439 12,947 10,919 8,577 4,562 210.64%
-
NP to SH 19,951 12,965 11,614 9,210 7,802 6,034 2,419 308.73%
-
Tax Rate 23.93% 24.29% 22.55% 23.49% 29.33% 26.64% 27.77% -
Total Cost 170,596 113,702 99,659 84,716 87,162 96,381 77,506 69.28%
-
Net Worth 271,753 271,528 271,573 270,107 267,942 264,127 272,874 -0.27%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,532 4,532 4,532 4,532 9,052 9,052 9,052 -36.97%
Div Payout % 22.72% 34.96% 39.02% 49.21% 116.02% 150.02% 374.21% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 271,753 271,528 271,573 270,107 267,942 264,127 272,874 -0.27%
NOSH 90,584 90,509 90,524 90,640 90,521 90,454 92,499 -1.38%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.75% 13.13% 13.41% 13.26% 11.13% 8.17% 5.56% -
ROE 7.34% 4.77% 4.28% 3.41% 2.91% 2.28% 0.89% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 215.86 144.60 127.15 107.75 108.35 116.03 88.72 80.99%
EPS 22.02 14.32 12.83 10.16 8.62 6.67 2.62 313.91%
DPS 5.00 5.00 5.00 5.00 10.00 10.01 9.79 -36.13%
NAPS 3.00 3.00 3.00 2.98 2.96 2.92 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 90,640
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.09 28.17 24.77 21.02 21.11 22.59 17.67 78.45%
EPS 4.29 2.79 2.50 1.98 1.68 1.30 0.52 308.81%
DPS 0.98 0.98 0.98 0.98 1.95 1.95 1.95 -36.81%
NAPS 0.585 0.5845 0.5846 0.5814 0.5767 0.5685 0.5874 -0.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.30 2.44 2.58 2.59 2.58 2.52 1.43 -
P/RPS 1.07 1.69 2.03 2.40 2.38 2.17 1.61 -23.86%
P/EPS 10.44 17.03 20.11 25.49 29.93 37.78 54.68 -66.87%
EY 9.58 5.87 4.97 3.92 3.34 2.65 1.83 201.79%
DY 2.17 2.05 1.94 1.93 3.88 3.97 6.84 -53.51%
P/NAPS 0.77 0.81 0.86 0.87 0.87 0.86 0.48 37.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 11/02/15 25/11/14 22/08/14 19/05/14 21/02/14 19/11/13 -
Price 2.45 2.28 2.50 2.60 2.52 2.59 2.49 -
P/RPS 1.13 1.58 1.97 2.41 2.33 2.23 2.81 -45.54%
P/EPS 11.12 15.92 19.49 25.59 29.24 38.83 95.21 -76.13%
EY 8.99 6.28 5.13 3.91 3.42 2.58 1.05 319.06%
DY 2.04 2.19 2.00 1.92 3.97 3.86 3.93 -35.43%
P/NAPS 0.82 0.76 0.83 0.87 0.85 0.89 0.84 -1.59%

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