[OIB] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 29.3%
YoY- 122.66%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 130,880 115,098 97,663 98,081 104,958 82,068 83,695 34.61%
PBT 22,688 19,935 16,922 15,451 11,691 6,316 9,349 80.29%
Tax -5,510 -4,496 -3,975 -4,532 -3,114 -1,754 -3,396 37.95%
NP 17,178 15,439 12,947 10,919 8,577 4,562 5,953 102.29%
-
NP to SH 12,965 11,614 9,210 7,802 6,034 2,419 3,812 125.65%
-
Tax Rate 24.29% 22.55% 23.49% 29.33% 26.64% 27.77% 36.32% -
Total Cost 113,702 99,659 84,716 87,162 96,381 77,506 77,742 28.75%
-
Net Worth 271,528 271,573 270,107 267,942 264,127 272,874 267,036 1.11%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,532 4,532 4,532 9,052 9,052 9,052 9,052 -36.86%
Div Payout % 34.96% 39.02% 49.21% 116.02% 150.02% 374.21% 237.46% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 271,528 271,573 270,107 267,942 264,127 272,874 267,036 1.11%
NOSH 90,509 90,524 90,640 90,521 90,454 92,499 90,520 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.13% 13.41% 13.26% 11.13% 8.17% 5.56% 7.11% -
ROE 4.77% 4.28% 3.41% 2.91% 2.28% 0.89% 1.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 144.60 127.15 107.75 108.35 116.03 88.72 92.46 34.62%
EPS 14.32 12.83 10.16 8.62 6.67 2.62 4.21 125.66%
DPS 5.00 5.00 5.00 10.00 10.01 9.79 10.00 -36.92%
NAPS 3.00 3.00 2.98 2.96 2.92 2.95 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 90,521
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.17 24.77 21.02 21.11 22.59 17.67 18.02 34.58%
EPS 2.79 2.50 1.98 1.68 1.30 0.52 0.82 125.71%
DPS 0.98 0.98 0.98 1.95 1.95 1.95 1.95 -36.70%
NAPS 0.5845 0.5846 0.5814 0.5767 0.5685 0.5874 0.5748 1.11%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.44 2.58 2.59 2.58 2.52 1.43 1.44 -
P/RPS 1.69 2.03 2.40 2.38 2.17 1.61 1.56 5.46%
P/EPS 17.03 20.11 25.49 29.93 37.78 54.68 34.19 -37.08%
EY 5.87 4.97 3.92 3.34 2.65 1.83 2.92 59.08%
DY 2.05 1.94 1.93 3.88 3.97 6.84 6.94 -55.54%
P/NAPS 0.81 0.86 0.87 0.87 0.86 0.48 0.49 39.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 25/11/14 22/08/14 19/05/14 21/02/14 19/11/13 27/08/13 -
Price 2.28 2.50 2.60 2.52 2.59 2.49 1.38 -
P/RPS 1.58 1.97 2.41 2.33 2.23 2.81 1.49 3.97%
P/EPS 15.92 19.49 25.59 29.24 38.83 95.21 32.77 -38.12%
EY 6.28 5.13 3.91 3.42 2.58 1.05 3.05 61.63%
DY 2.19 2.00 1.92 3.97 3.86 3.93 7.25 -54.88%
P/NAPS 0.76 0.83 0.87 0.85 0.89 0.84 0.47 37.64%

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