[OIB] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 4.93%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 290,644 269,036 272,720 258,807 240,003 247,934 213,387 22.85%
PBT 67,633 65,254 76,006 69,103 64,254 65,150 54,313 15.72%
Tax -16,473 -15,715 -18,401 -16,562 -15,457 -15,623 -12,829 18.11%
NP 51,160 49,539 57,605 52,541 48,797 49,527 41,484 14.98%
-
NP to SH 39,701 37,921 44,491 41,035 39,106 38,506 30,231 19.90%
-
Tax Rate 24.36% 24.08% 24.21% 23.97% 24.06% 23.98% 23.62% -
Total Cost 239,484 219,497 215,115 206,266 191,206 198,407 171,903 24.71%
-
Net Worth 402,631 394,888 380,950 350,719 340,491 341,988 321,361 16.20%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,840 10,840 10,143 10,143 10,143 10,143 11,592 -4.36%
Div Payout % 27.30% 28.59% 22.80% 24.72% 25.94% 26.34% 38.35% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 402,631 394,888 380,950 350,719 340,491 341,988 321,361 16.20%
NOSH 154,858 154,858 154,858 144,925 144,890 144,910 144,757 4.59%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.60% 18.41% 21.12% 20.30% 20.33% 19.98% 19.44% -
ROE 9.86% 9.60% 11.68% 11.70% 11.49% 11.26% 9.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 187.68 173.73 176.11 178.58 165.64 171.09 147.41 17.45%
EPS 25.64 24.49 28.73 28.31 26.99 26.57 20.88 14.65%
DPS 7.00 7.00 6.55 7.00 7.00 7.00 8.00 -8.50%
NAPS 2.60 2.55 2.46 2.42 2.35 2.36 2.22 11.09%
Adjusted Per Share Value based on latest NOSH - 144,925
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 62.56 57.91 58.70 55.71 51.66 53.37 45.93 22.85%
EPS 8.55 8.16 9.58 8.83 8.42 8.29 6.51 19.90%
DPS 2.33 2.33 2.18 2.18 2.18 2.18 2.50 -4.58%
NAPS 0.8667 0.85 0.82 0.7549 0.7329 0.7361 0.6917 16.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.10 2.15 2.19 2.38 2.52 2.59 2.60 -
P/RPS 1.12 1.24 1.24 1.33 1.52 1.51 1.76 -25.99%
P/EPS 8.19 8.78 7.62 8.41 9.34 9.75 12.45 -24.34%
EY 12.21 11.39 13.12 11.90 10.71 10.26 8.03 32.19%
DY 3.33 3.26 2.99 2.94 2.78 2.70 3.08 5.33%
P/NAPS 0.81 0.84 0.89 0.98 1.07 1.10 1.17 -21.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 17/08/18 16/05/18 13/02/18 27/11/17 18/08/17 12/05/17 -
Price 2.08 2.00 2.20 2.25 2.40 2.26 2.50 -
P/RPS 1.11 1.15 1.25 1.26 1.45 1.32 1.70 -24.71%
P/EPS 8.11 8.17 7.66 7.95 8.89 8.51 11.97 -22.84%
EY 12.33 12.24 13.06 12.58 11.25 11.76 8.35 29.64%
DY 3.37 3.50 2.98 3.11 2.92 3.10 3.20 3.50%
P/NAPS 0.80 0.78 0.89 0.93 1.02 0.96 1.13 -20.54%

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