[OIB] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 27.37%
YoY- -4.1%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 272,720 258,807 240,003 247,934 213,387 210,121 223,951 14.04%
PBT 76,006 69,103 64,254 65,150 54,313 64,906 68,645 7.03%
Tax -18,401 -16,562 -15,457 -15,623 -12,829 -15,483 -16,325 8.31%
NP 57,605 52,541 48,797 49,527 41,484 49,423 52,320 6.63%
-
NP to SH 44,491 41,035 39,106 38,506 30,231 37,442 39,700 7.89%
-
Tax Rate 24.21% 23.97% 24.06% 23.98% 23.62% 23.85% 23.78% -
Total Cost 215,115 206,266 191,206 198,407 171,903 160,698 171,631 16.26%
-
Net Worth 380,950 350,719 340,491 341,988 321,361 318,766 311,314 14.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 10,143 10,143 10,143 10,143 11,592 11,592 11,592 -8.52%
Div Payout % 22.80% 24.72% 25.94% 26.34% 38.35% 30.96% 29.20% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 380,950 350,719 340,491 341,988 321,361 318,766 311,314 14.41%
NOSH 154,858 144,925 144,890 144,910 144,757 144,894 144,797 4.58%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 21.12% 20.30% 20.33% 19.98% 19.44% 23.52% 23.36% -
ROE 11.68% 11.70% 11.49% 11.26% 9.41% 11.75% 12.75% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 176.11 178.58 165.64 171.09 147.41 145.02 154.66 9.05%
EPS 28.73 28.31 26.99 26.57 20.88 25.84 27.42 3.16%
DPS 6.55 7.00 7.00 7.00 8.00 8.00 8.00 -12.49%
NAPS 2.46 2.42 2.35 2.36 2.22 2.20 2.15 9.40%
Adjusted Per Share Value based on latest NOSH - 144,910
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 58.70 55.71 51.66 53.37 45.93 45.23 48.21 14.03%
EPS 9.58 8.83 8.42 8.29 6.51 8.06 8.55 7.88%
DPS 2.18 2.18 2.18 2.18 2.50 2.50 2.50 -8.73%
NAPS 0.82 0.7549 0.7329 0.7361 0.6917 0.6861 0.6701 14.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.19 2.38 2.52 2.59 2.60 2.86 2.93 -
P/RPS 1.24 1.33 1.52 1.51 1.76 1.97 1.89 -24.51%
P/EPS 7.62 8.41 9.34 9.75 12.45 11.07 10.69 -20.21%
EY 13.12 11.90 10.71 10.26 8.03 9.04 9.36 25.27%
DY 2.99 2.94 2.78 2.70 3.08 2.80 2.73 6.25%
P/NAPS 0.89 0.98 1.07 1.10 1.17 1.30 1.36 -24.64%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 13/02/18 27/11/17 18/08/17 12/05/17 17/02/17 21/11/16 -
Price 2.20 2.25 2.40 2.26 2.50 2.70 3.00 -
P/RPS 1.25 1.26 1.45 1.32 1.70 1.86 1.94 -25.41%
P/EPS 7.66 7.95 8.89 8.51 11.97 10.45 10.94 -21.16%
EY 13.06 12.58 11.25 11.76 8.35 9.57 9.14 26.88%
DY 2.98 3.11 2.92 3.10 3.20 2.96 2.67 7.60%
P/NAPS 0.89 0.93 1.02 0.96 1.13 1.23 1.40 -26.08%

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