[OIB] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 52.03%
YoY- -66.03%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 173,619 169,478 71,606 57,220 73,175 62,103 69,403 16.49%
PBT 48,521 28,897 13,034 6,932 16,935 2,222 5,830 42.31%
Tax -11,852 -7,612 -3,741 -2,605 -4,805 -980 -2,294 31.44%
NP 36,669 21,285 9,293 4,327 12,130 1,242 3,536 47.61%
-
NP to SH 29,039 17,685 6,944 2,954 8,696 166 3,293 43.68%
-
Tax Rate 24.43% 26.34% 28.70% 37.58% 28.37% 44.10% 39.35% -
Total Cost 136,950 148,193 62,313 52,893 61,045 60,861 65,867 12.96%
-
Net Worth 302,851 271,658 267,982 266,403 181,062 278,511 281,352 1.23%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 302,851 271,658 267,982 266,403 181,062 278,511 281,352 1.23%
NOSH 144,905 90,552 90,534 90,613 90,531 92,222 90,467 8.16%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.12% 12.56% 12.98% 7.56% 16.58% 2.00% 5.09% -
ROE 9.59% 6.51% 2.59% 1.11% 4.80% 0.06% 1.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 119.82 187.16 79.09 63.15 80.83 67.34 76.72 7.70%
EPS 20.04 12.21 7.67 3.26 7.76 0.18 3.64 32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 3.00 2.96 2.94 2.00 3.02 3.11 -6.40%
Adjusted Per Share Value based on latest NOSH - 90,267
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.37 36.48 15.41 12.32 15.75 13.37 14.94 16.49%
EPS 6.25 3.81 1.49 0.64 1.87 0.04 0.71 43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6519 0.5847 0.5768 0.5734 0.3897 0.5995 0.6056 1.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.50 2.30 2.58 1.24 1.21 1.25 1.52 -
P/RPS 2.09 1.23 3.26 1.96 1.50 1.86 1.98 0.90%
P/EPS 12.48 11.78 33.64 38.04 12.60 694.44 41.76 -18.21%
EY 8.02 8.49 2.97 2.63 7.94 0.14 2.39 22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.77 0.87 0.42 0.61 0.41 0.49 16.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 12/05/11 12/05/10 -
Price 2.60 2.45 2.52 1.45 1.21 1.28 1.40 -
P/RPS 2.17 1.31 3.19 2.30 1.50 1.90 1.82 2.97%
P/EPS 12.97 12.54 32.86 44.48 12.60 711.11 38.46 -16.55%
EY 7.71 7.97 3.04 2.25 7.94 0.14 2.60 19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.82 0.85 0.49 0.61 0.42 0.45 18.38%

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