[OIB] YoY TTM Result on 28-Feb-2022 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
18-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- -0.1%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
Revenue 586,075 483,677 357,155 286,980 119,947 258,807 210,121 15.38%
PBT 106,804 106,546 77,816 74,085 42,217 69,103 64,906 7.19%
Tax -10,535 -25,218 -20,932 -18,937 -10,178 -16,562 -15,483 -5.23%
NP 96,269 81,328 56,884 55,148 32,039 52,541 49,423 9.74%
-
NP to SH 79,290 70,824 50,675 49,150 22,836 41,035 37,442 11.03%
-
Tax Rate 9.86% 23.67% 26.90% 25.56% 24.11% 23.97% 23.85% -
Total Cost 489,806 402,349 300,271 231,832 87,908 206,266 160,698 16.82%
-
Net Worth 734,026 678,278 627,176 489,352 0 350,719 318,766 12.34%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
Div 23,228 23,228 12,191 12,388 - 10,143 11,592 10.18%
Div Payout % 29.30% 32.80% 24.06% 25.21% - 24.72% 30.96% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
Net Worth 734,026 678,278 627,176 489,352 0 350,719 318,766 12.34%
NOSH 464,575 464,575 464,575 154,858 154,858 144,925 144,894 17.65%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
NP Margin 16.43% 16.81% 15.93% 19.22% 26.71% 20.30% 23.52% -
ROE 10.80% 10.44% 8.08% 10.04% 0.00% 11.70% 11.75% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
RPS 126.15 104.11 76.88 185.32 77.46 178.58 145.02 -1.92%
EPS 17.07 15.24 10.91 31.74 14.75 28.31 25.84 -5.62%
DPS 5.00 5.00 2.62 8.00 0.00 7.00 8.00 -6.34%
NAPS 1.58 1.46 1.35 3.16 0.00 2.42 2.20 -4.51%
Adjusted Per Share Value based on latest NOSH - 464,575
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
RPS 126.15 104.11 76.88 61.77 25.82 55.71 45.23 15.38%
EPS 17.07 15.24 10.91 10.58 4.92 8.83 8.06 11.03%
DPS 5.00 5.00 2.62 2.67 0.00 2.18 2.50 10.15%
NAPS 1.58 1.46 1.35 1.0533 0.00 0.7549 0.6861 12.34%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 29/12/17 30/12/16 -
Price 1.19 0.93 0.94 2.60 1.96 2.38 2.86 -
P/RPS 0.94 0.89 1.22 1.40 2.53 1.33 1.97 -9.80%
P/EPS 6.97 6.10 8.62 8.19 13.29 8.41 11.07 -6.25%
EY 14.34 16.39 11.60 12.21 7.52 11.90 9.04 6.64%
DY 4.20 5.38 2.79 3.08 0.00 2.94 2.80 5.82%
P/NAPS 0.75 0.64 0.70 0.82 0.00 0.98 1.30 -7.38%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 31/12/17 31/12/16 CAGR
Date 22/04/24 17/04/23 18/04/22 08/04/21 - 13/02/18 17/02/17 -
Price 1.24 0.95 0.93 2.78 0.00 2.25 2.70 -
P/RPS 0.98 0.91 1.21 1.50 0.00 1.26 1.86 -8.55%
P/EPS 7.27 6.23 8.53 8.76 0.00 7.95 10.45 -4.93%
EY 13.76 16.05 11.73 11.42 0.00 12.58 9.57 5.19%
DY 4.03 5.26 2.82 2.88 0.00 3.11 2.96 4.39%
P/NAPS 0.78 0.65 0.69 0.88 0.00 0.93 1.23 -6.15%

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