[OIB] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 13.02%
YoY- 117.02%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 269,036 247,934 233,119 219,662 97,663 83,695 96,950 18.53%
PBT 65,254 65,150 67,656 35,774 16,922 9,349 20,720 21.05%
Tax -15,715 -15,623 -16,010 -9,580 -3,975 -3,396 -6,913 14.66%
NP 49,539 49,527 51,646 26,194 12,947 5,953 13,807 23.71%
-
NP to SH 37,921 38,506 40,153 19,988 9,210 3,823 9,068 26.91%
-
Tax Rate 24.08% 23.98% 23.66% 26.78% 23.49% 36.32% 33.36% -
Total Cost 219,497 198,407 181,473 193,468 84,716 77,742 83,143 17.55%
-
Net Worth 394,888 341,889 314,329 284,249 269,870 267,247 268,031 6.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,840 10,140 11,588 10,863 4,528 9,059 9,055 3.04%
Div Payout % 28.59% 26.34% 28.86% 54.35% 49.16% 236.97% 99.86% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 394,888 341,889 314,329 284,249 269,870 267,247 268,031 6.66%
NOSH 154,858 144,868 144,852 90,525 90,560 90,592 90,551 9.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.41% 19.98% 22.15% 11.92% 13.26% 7.11% 14.24% -
ROE 9.60% 11.26% 12.77% 7.03% 3.41% 1.43% 3.38% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 173.73 171.14 160.94 242.65 107.84 92.39 107.07 8.39%
EPS 24.49 26.58 27.72 22.08 10.17 4.22 10.01 16.07%
DPS 7.00 7.00 8.00 12.00 5.00 10.00 10.00 -5.76%
NAPS 2.55 2.36 2.17 3.14 2.98 2.95 2.96 -2.45%
Adjusted Per Share Value based on latest NOSH - 90,669
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 57.91 53.37 50.18 47.28 21.02 18.02 20.87 18.53%
EPS 8.16 8.29 8.64 4.30 1.98 0.82 1.95 26.92%
DPS 2.33 2.18 2.49 2.34 0.97 1.95 1.95 3.01%
NAPS 0.85 0.7359 0.6766 0.6118 0.5809 0.5753 0.5769 6.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.15 2.59 2.53 2.72 2.59 1.44 1.25 -
P/RPS 1.24 1.51 1.57 1.12 2.40 1.56 1.17 0.97%
P/EPS 8.78 9.74 9.13 12.32 25.47 34.12 12.48 -5.68%
EY 11.39 10.26 10.96 8.12 3.93 2.93 8.01 6.04%
DY 3.26 2.70 3.16 4.41 1.93 6.94 8.00 -13.89%
P/NAPS 0.84 1.10 1.17 0.87 0.87 0.49 0.42 12.24%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 18/08/17 26/08/16 21/08/15 22/08/14 27/08/13 27/08/12 -
Price 2.00 2.26 2.89 2.73 2.60 1.38 1.25 -
P/RPS 1.15 1.32 1.80 1.13 2.41 1.49 1.17 -0.28%
P/EPS 8.17 8.50 10.43 12.36 25.57 32.70 12.48 -6.81%
EY 12.24 11.76 9.59 8.09 3.91 3.06 8.01 7.31%
DY 3.50 3.10 2.77 4.40 1.92 7.25 8.00 -12.86%
P/NAPS 0.78 0.96 1.33 0.87 0.87 0.47 0.42 10.86%

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