[OIB] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -0.53%
YoY- 140.91%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 225,970 174,944 136,500 97,663 95,474 108,510 66,760 125.60%
PBT 38,529 26,494 16,500 16,922 17,378 14,962 4,448 322.33%
Tax -10,149 -7,334 -3,748 -3,975 -4,988 -4,264 -1,664 234.18%
NP 28,380 19,160 12,752 12,947 12,390 10,698 2,784 370.80%
-
NP to SH 23,580 15,840 10,356 9,210 9,258 8,330 740 907.21%
-
Tax Rate 26.34% 27.68% 22.72% 23.49% 28.70% 28.50% 37.41% -
Total Cost 197,590 155,784 123,748 84,716 83,084 97,812 63,976 112.22%
-
Net Worth 271,658 272,447 271,573 269,870 267,982 264,386 272,874 -0.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 4,528 - - - -
Div Payout % - - - 49.16% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 271,658 272,447 271,573 269,870 267,982 264,386 272,874 -0.29%
NOSH 90,552 90,514 90,524 90,560 90,534 90,543 92,499 -1.40%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.56% 10.95% 9.34% 13.26% 12.98% 9.86% 4.17% -
ROE 8.68% 5.81% 3.81% 3.41% 3.45% 3.15% 0.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 249.55 193.28 150.79 107.84 105.46 119.84 72.17 128.83%
EPS 16.28 17.50 11.44 10.17 10.23 9.20 0.80 646.74%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.00 3.01 3.00 2.98 2.96 2.92 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 90,640
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 48.43 37.50 29.26 20.93 20.46 23.26 14.31 125.58%
EPS 5.05 3.39 2.22 1.97 1.98 1.79 0.16 900.83%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 0.5822 0.5839 0.5821 0.5784 0.5744 0.5667 0.5848 -0.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.30 2.44 2.58 2.59 2.58 2.52 1.43 -
P/RPS 0.92 1.26 1.71 2.40 2.45 2.10 1.98 -40.03%
P/EPS 8.83 13.94 22.55 25.47 25.23 27.39 178.75 -86.56%
EY 11.32 7.17 4.43 3.93 3.96 3.65 0.56 643.42%
DY 0.00 0.00 0.00 1.93 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.86 0.87 0.87 0.86 0.48 37.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 11/02/15 25/11/14 22/08/14 19/05/14 21/02/14 19/11/13 -
Price 2.45 2.28 2.50 2.60 2.52 2.59 2.49 -
P/RPS 0.98 1.18 1.66 2.41 2.39 2.16 3.45 -56.82%
P/EPS 9.41 13.03 21.85 25.57 24.64 28.15 311.25 -90.31%
EY 10.63 7.68 4.58 3.91 4.06 3.55 0.32 935.57%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.83 0.87 0.85 0.89 0.84 -1.59%

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