[OIB] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 8.79%
YoY- -55.58%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 233,119 219,662 97,663 83,695 96,950 94,742 96,348 15.85%
PBT 67,656 35,775 16,922 9,349 20,721 -3,894 4,528 56.87%
Tax -16,010 -9,580 -3,975 -3,396 -6,742 -1,006 -2,631 35.08%
NP 51,646 26,195 12,947 5,953 13,979 -4,900 1,897 73.35%
-
NP to SH 40,153 19,989 9,210 3,812 8,581 -7,044 1,245 78.31%
-
Tax Rate 23.66% 26.78% 23.49% 36.32% 32.54% - 58.11% -
Total Cost 181,473 193,467 84,716 77,742 82,971 99,642 94,451 11.48%
-
Net Worth 314,437 272,007 270,107 267,036 181,754 262,588 280,150 1.94%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,592 10,880 4,532 9,052 9,087 9,054 9,066 4.17%
Div Payout % 28.87% 54.43% 49.21% 237.46% 105.91% 0.00% 728.22% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 314,437 272,007 270,107 267,036 181,754 262,588 280,150 1.94%
NOSH 144,902 90,669 90,640 90,520 90,877 90,547 90,663 8.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 22.15% 11.93% 13.26% 7.11% 14.42% -5.17% 1.97% -
ROE 12.77% 7.35% 3.41% 1.43% 4.72% -2.68% 0.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 160.88 242.27 107.75 92.46 106.68 104.63 106.27 7.14%
EPS 27.71 22.05 10.16 4.21 9.44 -7.78 1.37 64.98%
DPS 8.00 12.00 5.00 10.00 10.00 10.00 10.00 -3.64%
NAPS 2.17 3.00 2.98 2.95 2.00 2.90 3.09 -5.71%
Adjusted Per Share Value based on latest NOSH - 90,520
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 50.18 47.28 21.02 18.02 20.87 20.39 20.74 15.84%
EPS 8.64 4.30 1.98 0.82 1.85 -1.52 0.27 78.08%
DPS 2.50 2.34 0.98 1.95 1.96 1.95 1.95 4.22%
NAPS 0.6768 0.5855 0.5814 0.5748 0.3912 0.5652 0.603 1.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.53 2.72 2.59 1.44 1.25 1.25 1.36 -
P/RPS 1.57 1.12 2.40 1.56 1.17 1.19 1.28 3.45%
P/EPS 9.13 12.34 25.49 34.19 13.24 -16.07 99.04 -32.76%
EY 10.95 8.11 3.92 2.92 7.55 -6.22 1.01 48.71%
DY 3.16 4.41 1.93 6.94 8.00 8.00 7.35 -13.11%
P/NAPS 1.17 0.91 0.87 0.49 0.63 0.43 0.44 17.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 27/08/13 27/08/12 22/08/11 30/08/10 -
Price 2.89 2.73 2.60 1.38 1.25 1.24 1.26 -
P/RPS 1.80 1.13 2.41 1.49 1.17 1.19 1.19 7.13%
P/EPS 10.43 12.38 25.59 32.77 13.24 -15.94 91.76 -30.37%
EY 9.59 8.08 3.91 3.05 7.55 -6.27 1.09 43.63%
DY 2.77 4.40 1.92 7.25 8.00 8.06 7.94 -16.08%
P/NAPS 1.33 0.91 0.87 0.47 0.63 0.43 0.41 21.64%

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