[OIB] YoY TTM Result on 30-Sep-2016 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -1.13%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 268,665 290,644 240,003 223,951 252,666 115,098 82,068 21.84%
PBT 70,407 67,633 64,254 68,645 48,299 19,935 6,316 49.43%
Tax 3,999 -16,473 -15,457 -16,325 -12,799 -4,496 -1,754 -
NP 74,406 51,160 48,797 52,320 35,500 15,439 4,562 59.21%
-
NP to SH 56,301 39,701 39,106 39,700 27,149 11,614 2,419 68.93%
-
Tax Rate -5.68% 24.36% 24.06% 23.78% 26.50% 22.55% 27.77% -
Total Cost 194,259 239,484 191,206 171,631 217,166 99,659 77,506 16.54%
-
Net Worth 449,089 402,631 340,491 311,314 271,559 271,573 272,874 8.65%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 12,388 10,840 10,143 11,592 10,880 4,532 9,052 5.36%
Div Payout % 22.00% 27.30% 25.94% 29.20% 40.08% 39.02% 374.21% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 449,089 402,631 340,491 311,314 271,559 271,573 272,874 8.65%
NOSH 154,858 154,858 144,890 144,797 90,519 90,524 92,499 8.96%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 27.69% 17.60% 20.33% 23.36% 14.05% 13.41% 5.56% -
ROE 12.54% 9.86% 11.49% 12.75% 10.00% 4.28% 0.89% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 173.49 187.68 165.64 154.66 279.13 127.15 88.72 11.82%
EPS 36.36 25.64 26.99 27.42 29.99 12.83 2.62 54.98%
DPS 8.00 7.00 7.00 8.00 12.00 5.00 9.79 -3.30%
NAPS 2.90 2.60 2.35 2.15 3.00 3.00 2.95 -0.28%
Adjusted Per Share Value based on latest NOSH - 144,797
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 57.58 62.29 51.44 48.00 54.15 24.67 17.59 21.84%
EPS 12.07 8.51 8.38 8.51 5.82 2.49 0.52 68.85%
DPS 2.66 2.32 2.17 2.48 2.33 0.97 1.94 5.39%
NAPS 0.9625 0.863 0.7298 0.6672 0.582 0.5821 0.5848 8.65%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.10 2.10 2.52 2.93 3.00 2.58 1.43 -
P/RPS 1.21 1.12 1.52 1.89 1.07 2.03 1.61 -4.64%
P/EPS 5.78 8.19 9.34 10.69 10.00 20.11 54.68 -31.22%
EY 17.31 12.21 10.71 9.36 10.00 4.97 1.83 45.40%
DY 3.81 3.33 2.78 2.73 4.00 1.94 6.84 -9.28%
P/NAPS 0.72 0.81 1.07 1.36 1.00 0.86 0.48 6.98%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 22/11/18 27/11/17 21/11/16 23/11/15 25/11/14 19/11/13 -
Price 2.00 2.08 2.40 3.00 4.15 2.50 2.49 -
P/RPS 1.15 1.11 1.45 1.94 1.49 1.97 2.81 -13.82%
P/EPS 5.50 8.11 8.89 10.94 13.84 19.49 95.21 -37.81%
EY 18.18 12.33 11.25 9.14 7.23 5.13 1.05 60.80%
DY 4.00 3.37 2.92 2.67 2.89 2.00 3.93 0.29%
P/NAPS 0.69 0.80 1.02 1.40 1.38 0.83 0.84 -3.22%

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