[OIB] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 35.82%
YoY- 133.76%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 290,644 240,003 223,951 252,666 115,098 82,068 100,455 19.36%
PBT 67,633 64,254 68,645 48,299 19,935 6,316 20,761 21.74%
Tax -16,473 -15,457 -16,325 -12,799 -4,496 -1,754 -7,762 13.35%
NP 51,160 48,797 52,320 35,500 15,439 4,562 12,999 25.63%
-
NP to SH 39,701 39,106 39,700 27,149 11,614 2,419 7,478 32.06%
-
Tax Rate 24.36% 24.06% 23.78% 26.50% 22.55% 27.77% 37.39% -
Total Cost 239,484 191,206 171,631 217,166 99,659 77,506 87,456 18.27%
-
Net Worth 402,631 340,491 311,314 271,559 271,573 272,874 273,882 6.62%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 10,840 10,143 11,592 10,880 4,532 9,052 9,087 2.98%
Div Payout % 27.30% 25.94% 29.20% 40.08% 39.02% 374.21% 121.53% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 402,631 340,491 311,314 271,559 271,573 272,874 273,882 6.62%
NOSH 154,858 144,890 144,797 90,519 90,524 92,499 90,689 9.32%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 17.60% 20.33% 23.36% 14.05% 13.41% 5.56% 12.94% -
ROE 9.86% 11.49% 12.75% 10.00% 4.28% 0.89% 2.73% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 187.68 165.64 154.66 279.13 127.15 88.72 110.77 9.18%
EPS 25.64 26.99 27.42 29.99 12.83 2.62 8.25 20.79%
DPS 7.00 7.00 8.00 12.00 5.00 9.79 10.00 -5.76%
NAPS 2.60 2.35 2.15 3.00 3.00 2.95 3.02 -2.46%
Adjusted Per Share Value based on latest NOSH - 90,519
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 62.56 51.66 48.21 54.39 24.77 17.67 21.62 19.36%
EPS 8.55 8.42 8.55 5.84 2.50 0.52 1.61 32.06%
DPS 2.33 2.18 2.50 2.34 0.98 1.95 1.96 2.92%
NAPS 0.8667 0.7329 0.6701 0.5845 0.5846 0.5874 0.5895 6.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.10 2.52 2.93 3.00 2.58 1.43 1.28 -
P/RPS 1.12 1.52 1.89 1.07 2.03 1.61 1.16 -0.58%
P/EPS 8.19 9.34 10.69 10.00 20.11 54.68 15.52 -10.10%
EY 12.21 10.71 9.36 10.00 4.97 1.83 6.44 11.24%
DY 3.33 2.78 2.73 4.00 1.94 6.84 7.81 -13.23%
P/NAPS 0.81 1.07 1.36 1.00 0.86 0.48 0.42 11.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 27/11/17 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 -
Price 2.08 2.40 3.00 4.15 2.50 2.49 1.34 -
P/RPS 1.11 1.45 1.94 1.49 1.97 2.81 1.21 -1.42%
P/EPS 8.11 8.89 10.94 13.84 19.49 95.21 16.25 -10.93%
EY 12.33 11.25 9.14 7.23 5.13 1.05 6.15 12.28%
DY 3.37 2.92 2.67 2.89 2.00 3.93 7.46 -12.39%
P/NAPS 0.80 1.02 1.40 1.38 0.83 0.84 0.44 10.47%

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