[OIB] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
12-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -19.26%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 258,807 240,003 247,934 213,387 210,121 223,951 233,119 7.19%
PBT 69,103 64,254 65,150 54,313 64,906 68,645 67,656 1.41%
Tax -16,562 -15,457 -15,623 -12,829 -15,483 -16,325 -16,010 2.27%
NP 52,541 48,797 49,527 41,484 49,423 52,320 51,646 1.14%
-
NP to SH 41,035 39,106 38,506 30,231 37,442 39,700 40,153 1.45%
-
Tax Rate 23.97% 24.06% 23.98% 23.62% 23.85% 23.78% 23.66% -
Total Cost 206,266 191,206 198,407 171,903 160,698 171,631 181,473 8.88%
-
Net Worth 350,719 340,491 341,988 321,361 318,766 311,314 314,437 7.53%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,143 10,143 10,143 11,592 11,592 11,592 11,592 -8.49%
Div Payout % 24.72% 25.94% 26.34% 38.35% 30.96% 29.20% 28.87% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 350,719 340,491 341,988 321,361 318,766 311,314 314,437 7.53%
NOSH 144,925 144,890 144,910 144,757 144,894 144,797 144,902 0.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 20.30% 20.33% 19.98% 19.44% 23.52% 23.36% 22.15% -
ROE 11.70% 11.49% 11.26% 9.41% 11.75% 12.75% 12.77% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 178.58 165.64 171.09 147.41 145.02 154.66 160.88 7.18%
EPS 28.31 26.99 26.57 20.88 25.84 27.42 27.71 1.43%
DPS 7.00 7.00 7.00 8.00 8.00 8.00 8.00 -8.49%
NAPS 2.42 2.35 2.36 2.22 2.20 2.15 2.17 7.51%
Adjusted Per Share Value based on latest NOSH - 144,757
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.71 51.66 53.37 45.93 45.23 48.21 50.18 7.19%
EPS 8.83 8.42 8.29 6.51 8.06 8.55 8.64 1.45%
DPS 2.18 2.18 2.18 2.50 2.50 2.50 2.50 -8.70%
NAPS 0.7549 0.7329 0.7361 0.6917 0.6861 0.6701 0.6768 7.53%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.38 2.52 2.59 2.60 2.86 2.93 2.53 -
P/RPS 1.33 1.52 1.51 1.76 1.97 1.89 1.57 -10.44%
P/EPS 8.41 9.34 9.75 12.45 11.07 10.69 9.13 -5.31%
EY 11.90 10.71 10.26 8.03 9.04 9.36 10.95 5.68%
DY 2.94 2.78 2.70 3.08 2.80 2.73 3.16 -4.68%
P/NAPS 0.98 1.07 1.10 1.17 1.30 1.36 1.17 -11.11%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 27/11/17 18/08/17 12/05/17 17/02/17 21/11/16 26/08/16 -
Price 2.25 2.40 2.26 2.50 2.70 3.00 2.89 -
P/RPS 1.26 1.45 1.32 1.70 1.86 1.94 1.80 -21.11%
P/EPS 7.95 8.89 8.51 11.97 10.45 10.94 10.43 -16.51%
EY 12.58 11.25 11.76 8.35 9.57 9.14 9.59 19.77%
DY 3.11 2.92 3.10 3.20 2.96 2.67 2.77 8.00%
P/NAPS 0.93 1.02 0.96 1.13 1.23 1.40 1.33 -21.16%

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