[OIB] YoY Annualized Quarter Result on 31-Aug-2019

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-Aug-2019
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
Revenue 223,262 258,748 287,872 0 270,462 270,305 296,544 -24.65%
PBT 55,516 71,443 101,320 0 66,780 57,042 65,685 -15.44%
Tax -14,434 -17,667 -24,427 0 25,178 13,640 4,498 -
NP 41,081 53,776 76,893 0 91,958 70,682 70,183 -41.38%
-
NP to SH 29,664 38,812 54,806 0 70,902 56,080 56,849 -47.72%
-
Tax Rate 26.00% 24.73% 24.11% - -37.70% -23.91% -6.85% -
Total Cost 182,180 204,972 210,979 0 178,504 199,622 226,361 -19.47%
-
Net Worth 453,735 452,186 449,089 438,249 416,569 422,763 438,249 3.52%
Dividend
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
Div - - - - - - 12,388 -
Div Payout % - - - - - - 21.79% -
Equity
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
Net Worth 453,735 452,186 449,089 438,249 416,569 422,763 438,249 3.52%
NOSH 154,858 154,858 154,858 154,858 154,858 154,858 154,858 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
NP Margin 18.40% 20.78% 26.71% 0.00% 34.00% 26.15% 23.67% -
ROE 6.54% 8.58% 12.20% 0.00% 17.02% 13.27% 12.97% -
Per Share
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
RPS 144.17 167.09 185.89 0.00 174.65 174.55 191.49 -24.65%
EPS 19.16 25.06 35.40 0.00 45.78 36.21 36.71 -47.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 2.93 2.92 2.90 2.83 2.69 2.73 2.83 3.52%
Adjusted Per Share Value based on latest NOSH - 154,858
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
RPS 48.06 55.70 61.96 0.00 58.22 58.18 63.83 -24.64%
EPS 6.39 8.35 11.80 0.00 15.26 12.07 12.24 -47.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 0.9767 0.9733 0.9667 0.9433 0.8967 0.91 0.9433 3.53%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
Date 30/06/20 31/03/20 31/12/19 30/08/19 31/12/18 29/03/19 28/06/19 -
Price 1.65 1.58 1.96 2.00 2.10 2.02 2.00 -
P/RPS 1.14 0.95 1.05 0.00 1.20 1.16 1.04 9.58%
P/EPS 8.61 6.30 5.54 0.00 4.59 5.58 5.45 57.78%
EY 11.61 15.86 18.06 0.00 21.80 17.93 18.36 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.56 0.54 0.68 0.71 0.78 0.74 0.71 -21.07%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 31/08/19 31/12/18 31/03/19 30/06/19 CAGR
Date 27/08/20 05/06/20 25/02/20 - 18/02/19 17/05/19 22/08/19 -
Price 1.75 1.68 2.00 0.00 2.02 2.01 2.00 -
P/RPS 1.21 1.01 1.08 0.00 1.16 1.15 1.04 16.29%
P/EPS 9.14 6.70 5.65 0.00 4.41 5.55 5.45 67.46%
EY 10.95 14.92 17.70 0.00 22.67 18.02 18.36 -40.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.60 0.58 0.69 0.00 0.75 0.74 0.71 -15.45%

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