[OIB] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 95.1%
YoY- 276.55%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 286,552 200,120 231,844 268,516 136,500 66,760 73,268 25.50%
PBT 76,484 66,968 70,552 66,596 16,500 4,448 16,580 29.00%
Tax -20,252 -17,220 -17,884 -16,624 -3,748 -1,664 -8,232 16.17%
NP 56,232 49,748 52,668 49,972 12,752 2,784 8,348 37.40%
-
NP to SH 46,704 39,584 37,188 38,996 10,356 740 6,312 39.57%
-
Tax Rate 26.48% 25.71% 25.35% 24.96% 22.72% 37.41% 49.65% -
Total Cost 230,320 150,372 179,176 218,544 123,748 63,976 64,920 23.48%
-
Net Worth 402,631 340,491 311,348 283,327 271,573 272,874 273,882 6.62%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 40,569 - - - - - -
Div Payout % - 102.49% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 402,631 340,491 311,348 283,327 271,573 272,874 273,882 6.62%
NOSH 154,858 144,890 144,813 90,519 90,524 92,499 90,689 9.32%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.62% 24.86% 22.72% 18.61% 9.34% 4.17% 11.39% -
ROE 11.60% 11.63% 11.94% 13.76% 3.81% 0.27% 2.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 185.04 138.12 160.10 296.64 150.79 72.17 80.79 14.80%
EPS 30.16 27.32 25.68 43.08 11.44 0.80 6.96 27.66%
DPS 0.00 28.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.35 2.15 3.13 3.00 2.95 3.02 -2.46%
Adjusted Per Share Value based on latest NOSH - 90,519
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 61.68 43.08 49.90 57.80 29.38 14.37 15.77 25.50%
EPS 10.05 8.52 8.00 8.39 2.23 0.16 1.36 39.54%
DPS 0.00 8.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8667 0.7329 0.6702 0.6099 0.5846 0.5874 0.5895 6.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.10 2.52 2.93 3.00 2.58 1.43 1.28 -
P/RPS 1.13 1.82 1.83 1.01 1.71 1.98 1.58 -5.43%
P/EPS 6.96 9.22 11.41 6.96 22.55 178.75 18.39 -14.94%
EY 14.36 10.84 8.76 14.36 4.43 0.56 5.44 17.55%
DY 0.00 11.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.07 1.36 0.96 0.86 0.48 0.42 11.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 27/11/17 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 -
Price 2.08 2.40 3.00 4.15 2.50 2.49 1.34 -
P/RPS 1.12 1.74 1.87 1.40 1.66 3.45 1.66 -6.34%
P/EPS 6.90 8.78 11.68 9.63 21.85 311.25 19.25 -15.71%
EY 14.50 11.38 8.56 10.38 4.58 0.32 5.19 18.66%
DY 0.00 11.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 1.40 1.33 0.83 0.84 0.44 10.47%

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