[OIB] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 24.63%
YoY- 41.81%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 336,240 234,595 137,574 268,665 290,644 240,003 223,951 8.17%
PBT 79,538 52,689 46,746 70,407 67,633 64,254 68,645 2.88%
Tax -21,386 -13,640 -11,294 3,999 -16,473 -15,457 -16,325 5.36%
NP 58,152 39,049 35,452 74,406 51,160 48,797 52,320 2.06%
-
NP to SH 50,725 34,675 25,917 56,301 39,701 39,106 39,700 4.85%
-
Tax Rate 26.89% 25.89% 24.16% -5.68% 24.36% 24.06% 23.78% -
Total Cost 278,088 195,546 102,122 194,259 239,484 191,206 171,631 9.78%
-
Net Worth 627,176 483,158 0 449,089 402,631 340,491 311,314 14.50%
Dividend
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,191 12,388 12,388 12,388 10,840 10,143 11,592 0.97%
Div Payout % 24.03% 35.73% 47.80% 22.00% 27.30% 25.94% 29.20% -
Equity
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 627,176 483,158 0 449,089 402,631 340,491 311,314 14.50%
NOSH 464,575 154,858 154,858 154,858 154,858 144,890 144,797 25.29%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 17.29% 16.65% 25.77% 27.69% 17.60% 20.33% 23.36% -
ROE 8.09% 7.18% 0.00% 12.54% 9.86% 11.49% 12.75% -
Per Share
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 72.38 151.49 88.84 173.49 187.68 165.64 154.66 -13.65%
EPS 10.92 22.39 16.74 36.36 25.64 26.99 27.42 -16.31%
DPS 2.62 8.00 8.00 8.00 7.00 7.00 8.00 -19.41%
NAPS 1.35 3.12 0.00 2.90 2.60 2.35 2.15 -8.60%
Adjusted Per Share Value based on latest NOSH - 154,858
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 72.38 50.50 29.61 57.83 62.56 51.66 48.21 8.17%
EPS 10.92 7.46 5.58 12.12 8.55 8.42 8.55 4.84%
DPS 2.62 2.67 2.67 2.67 2.33 2.18 2.50 0.91%
NAPS 1.35 1.04 0.00 0.9667 0.8667 0.7329 0.6701 14.50%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/21 30/11/20 29/11/19 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.985 1.90 2.00 2.10 2.10 2.52 2.93 -
P/RPS 1.36 1.25 2.25 1.21 1.12 1.52 1.89 -6.16%
P/EPS 9.02 8.49 11.95 5.78 8.19 9.34 10.69 -3.23%
EY 11.08 11.78 8.37 17.31 12.21 10.71 9.36 3.31%
DY 2.66 4.21 4.00 3.81 3.33 2.78 2.73 -0.50%
P/NAPS 0.73 0.61 0.00 0.72 0.81 1.07 1.36 -11.33%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/01/22 25/01/21 - 19/11/19 22/11/18 27/11/17 21/11/16 -
Price 0.95 2.71 0.00 2.00 2.08 2.40 3.00 -
P/RPS 1.31 1.79 0.00 1.15 1.11 1.45 1.94 -7.31%
P/EPS 8.70 12.10 0.00 5.50 8.11 8.89 10.94 -4.33%
EY 11.49 8.26 0.00 18.18 12.33 11.25 9.14 4.52%
DY 2.76 2.95 0.00 4.00 3.37 2.92 2.67 0.64%
P/NAPS 0.70 0.87 0.00 0.69 0.80 1.02 1.40 -12.54%

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