[OIB] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 13.87%
YoY- 138.45%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 119,947 258,807 210,121 251,798 130,880 104,958 78,335 6.12%
PBT 42,217 69,103 64,906 54,436 22,688 11,691 12,763 18.16%
Tax -10,178 -16,562 -15,483 -13,525 -5,510 -3,114 -5,844 8.04%
NP 32,039 52,541 49,423 40,911 17,178 8,577 6,919 23.84%
-
NP to SH 22,836 41,035 37,442 30,915 12,965 6,034 4,161 26.81%
-
Tax Rate 24.11% 23.97% 23.85% 24.85% 24.29% 26.64% 45.79% -
Total Cost 87,908 206,266 160,698 210,887 113,702 96,381 71,416 2.94%
-
Net Worth 0 350,719 318,766 292,610 271,528 264,127 269,187 -
Dividend
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 10,143 11,592 10,880 4,532 9,052 9,087 -
Div Payout % - 24.72% 30.96% 35.19% 34.96% 150.02% 218.40% -
Equity
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 0 350,719 318,766 292,610 271,528 264,127 269,187 -
NOSH 154,858 144,925 144,894 144,856 90,509 90,454 91,249 7.65%
Ratio Analysis
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 26.71% 20.30% 23.52% 16.25% 13.13% 8.17% 8.83% -
ROE 0.00% 11.70% 11.75% 10.57% 4.77% 2.28% 1.55% -
Per Share
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 77.46 178.58 145.02 173.83 144.60 116.03 85.85 -1.42%
EPS 14.75 28.31 25.84 21.34 14.32 6.67 4.56 17.79%
DPS 0.00 7.00 8.00 7.51 5.00 10.01 10.00 -
NAPS 0.00 2.42 2.20 2.02 3.00 2.92 2.95 -
Adjusted Per Share Value based on latest NOSH - 144,856
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.82 55.71 45.23 54.20 28.17 22.59 16.86 6.12%
EPS 4.92 8.83 8.06 6.65 2.79 1.30 0.90 26.74%
DPS 0.00 2.18 2.50 2.34 0.98 1.95 1.96 -
NAPS 0.00 0.7549 0.6861 0.6298 0.5845 0.5685 0.5794 -
Price Multiplier on Financial Quarter End Date
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.96 2.38 2.86 2.65 2.44 2.52 1.27 -
P/RPS 2.53 1.33 1.97 1.52 1.69 2.17 1.48 7.76%
P/EPS 13.29 8.41 11.07 12.42 17.03 37.78 27.85 -9.80%
EY 7.52 11.90 9.04 8.05 5.87 2.65 3.59 10.86%
DY 0.00 2.94 2.80 2.83 2.05 3.97 7.87 -
P/NAPS 0.00 0.98 1.30 1.31 0.81 0.86 0.43 -
Price Multiplier on Announcement Date
29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date - 13/02/18 17/02/17 19/02/16 11/02/15 21/02/14 25/02/13 -
Price 0.00 2.25 2.70 2.45 2.28 2.59 1.25 -
P/RPS 0.00 1.26 1.86 1.41 1.58 2.23 1.46 -
P/EPS 0.00 7.95 10.45 11.48 15.92 38.83 27.41 -
EY 0.00 12.58 9.57 8.71 6.28 2.58 3.65 -
DY 0.00 3.11 2.96 3.07 2.19 3.86 8.00 -
P/NAPS 0.00 0.93 1.23 1.21 0.76 0.89 0.42 -

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