[OIB] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 12.44%
YoY- 1299.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 219,662 225,970 174,944 136,500 97,663 95,474 108,510 60.23%
PBT 35,774 38,529 26,494 16,500 16,922 17,378 14,962 79.09%
Tax -9,580 -10,149 -7,334 -3,748 -3,975 -4,988 -4,264 71.79%
NP 26,194 28,380 19,160 12,752 12,947 12,390 10,698 81.96%
-
NP to SH 19,988 23,580 15,840 10,356 9,210 9,258 8,330 79.51%
-
Tax Rate 26.78% 26.34% 27.68% 22.72% 23.49% 28.70% 28.50% -
Total Cost 193,468 197,590 155,784 123,748 84,716 83,084 97,812 57.76%
-
Net Worth 284,249 271,658 272,447 271,573 269,870 267,982 264,386 4.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,863 - - - 4,528 - - -
Div Payout % 54.35% - - - 49.16% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 284,249 271,658 272,447 271,573 269,870 267,982 264,386 4.96%
NOSH 90,525 90,552 90,514 90,524 90,560 90,534 90,543 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.92% 12.56% 10.95% 9.34% 13.26% 12.98% 9.86% -
ROE 7.03% 8.68% 5.81% 3.81% 3.41% 3.45% 3.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 242.65 249.55 193.28 150.79 107.84 105.46 119.84 60.25%
EPS 22.08 16.28 17.50 11.44 10.17 10.23 9.20 79.54%
DPS 12.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.14 3.00 3.01 3.00 2.98 2.96 2.92 4.97%
Adjusted Per Share Value based on latest NOSH - 90,524
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.08 48.43 37.50 29.26 20.93 20.46 23.26 60.21%
EPS 4.28 5.05 3.39 2.22 1.97 1.98 1.79 79.09%
DPS 2.33 0.00 0.00 0.00 0.97 0.00 0.00 -
NAPS 0.6092 0.5822 0.5839 0.5821 0.5784 0.5744 0.5667 4.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.72 2.30 2.44 2.58 2.59 2.58 2.52 -
P/RPS 1.12 0.92 1.26 1.71 2.40 2.45 2.10 -34.31%
P/EPS 12.32 8.83 13.94 22.55 25.47 25.23 27.39 -41.38%
EY 8.12 11.32 7.17 4.43 3.93 3.96 3.65 70.66%
DY 4.41 0.00 0.00 0.00 1.93 0.00 0.00 -
P/NAPS 0.87 0.77 0.81 0.86 0.87 0.87 0.86 0.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 11/02/15 25/11/14 22/08/14 19/05/14 21/02/14 -
Price 2.73 2.45 2.28 2.50 2.60 2.52 2.59 -
P/RPS 1.13 0.98 1.18 1.66 2.41 2.39 2.16 -35.15%
P/EPS 12.36 9.41 13.03 21.85 25.57 24.64 28.15 -42.31%
EY 8.09 10.63 7.68 4.58 3.91 4.06 3.55 73.43%
DY 4.40 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.87 0.82 0.76 0.83 0.87 0.85 0.89 -1.50%

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