[OIB] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -80.64%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 231,844 268,516 136,500 66,760 73,268 59,248 85,692 18.02%
PBT 70,552 66,596 16,500 4,448 16,580 16,420 8,768 41.51%
Tax -17,884 -16,624 -3,748 -1,664 -8,232 -4,152 -4,076 27.92%
NP 52,668 49,972 12,752 2,784 8,348 12,268 4,692 49.57%
-
NP to SH 37,188 38,996 10,356 740 6,312 10,724 3,568 47.74%
-
Tax Rate 25.35% 24.96% 22.72% 37.41% 49.65% 25.29% 46.49% -
Total Cost 179,176 218,544 123,748 63,976 64,920 46,980 81,000 14.13%
-
Net Worth 311,348 283,327 271,573 272,874 273,882 269,005 279,313 1.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 311,348 283,327 271,573 272,874 273,882 269,005 279,313 1.82%
NOSH 144,813 90,519 90,524 92,499 90,689 90,574 90,101 8.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.72% 18.61% 9.34% 4.17% 11.39% 20.71% 5.48% -
ROE 11.94% 13.76% 3.81% 0.27% 2.30% 3.99% 1.28% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 160.10 296.64 150.79 72.17 80.79 65.41 95.11 9.05%
EPS 25.68 43.08 11.44 0.80 6.96 11.84 3.96 36.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 3.13 3.00 2.95 3.02 2.97 3.10 -5.91%
Adjusted Per Share Value based on latest NOSH - 92,499
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 49.90 57.80 29.38 14.37 15.77 12.75 18.45 18.01%
EPS 8.00 8.39 2.23 0.16 1.36 2.31 0.77 47.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.6099 0.5846 0.5874 0.5895 0.579 0.6012 1.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.93 3.00 2.58 1.43 1.28 1.24 1.33 -
P/RPS 1.83 1.01 1.71 1.98 1.58 1.90 1.40 4.56%
P/EPS 11.41 6.96 22.55 178.75 18.39 10.47 33.59 -16.45%
EY 8.76 14.36 4.43 0.56 5.44 9.55 2.98 19.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.96 0.86 0.48 0.42 0.42 0.43 21.13%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 25/11/11 12/11/10 -
Price 3.00 4.15 2.50 2.49 1.34 1.31 1.39 -
P/RPS 1.87 1.40 1.66 3.45 1.66 2.00 1.46 4.20%
P/EPS 11.68 9.63 21.85 311.25 19.25 11.06 35.10 -16.74%
EY 8.56 10.38 4.58 0.32 5.19 9.04 2.85 20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 0.83 0.84 0.44 0.44 0.45 20.80%

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