[OIB] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 23.16%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 296,544 270,305 270,462 286,552 269,036 238,230 214,966 23.99%
PBT 65,685 57,042 66,780 76,484 65,254 61,378 66,222 -0.54%
Tax 4,498 13,640 25,178 -20,252 -15,715 -15,265 -16,048 -
NP 70,183 70,682 91,958 56,232 49,539 46,113 50,174 25.15%
-
NP to SH 56,849 56,080 70,902 46,704 37,921 33,469 37,328 32.47%
-
Tax Rate -6.85% -23.91% -37.70% 26.48% 24.08% 24.87% 24.23% -
Total Cost 226,361 199,622 178,504 230,320 219,497 192,117 164,792 23.64%
-
Net Worth 438,249 422,763 416,569 402,631 394,888 380,950 350,674 16.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 12,388 - - - 10,840 - - -
Div Payout % 21.79% - - - 28.59% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 438,249 422,763 416,569 402,631 394,888 380,950 350,674 16.07%
NOSH 154,858 154,858 154,858 154,858 154,858 154,858 144,906 4.54%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 23.67% 26.15% 34.00% 19.62% 18.41% 19.36% 23.34% -
ROE 12.97% 13.27% 17.02% 11.60% 9.60% 8.79% 10.64% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 191.49 174.55 174.65 185.04 173.73 153.84 148.35 18.60%
EPS 36.71 36.21 45.78 30.16 24.49 21.61 25.76 26.71%
DPS 8.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.83 2.73 2.69 2.60 2.55 2.46 2.42 11.02%
Adjusted Per Share Value based on latest NOSH - 154,858
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 63.56 57.93 57.97 61.42 57.66 51.06 46.07 24.00%
EPS 12.18 12.02 15.20 10.01 8.13 7.17 8.00 32.44%
DPS 2.66 0.00 0.00 0.00 2.32 0.00 0.00 -
NAPS 0.9393 0.9061 0.8928 0.863 0.8464 0.8165 0.7516 16.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.00 2.02 2.10 2.10 2.15 2.19 2.38 -
P/RPS 1.04 1.16 1.20 1.13 1.24 1.42 1.60 -25.02%
P/EPS 5.45 5.58 4.59 6.96 8.78 10.13 9.24 -29.73%
EY 18.36 17.93 21.80 14.36 11.39 9.87 10.82 42.40%
DY 4.00 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.71 0.74 0.78 0.81 0.84 0.89 0.98 -19.38%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 17/05/19 18/02/19 22/11/18 17/08/18 16/05/18 13/02/18 -
Price 2.00 2.01 2.02 2.08 2.00 2.20 2.25 -
P/RPS 1.04 1.15 1.16 1.12 1.15 1.43 1.52 -22.40%
P/EPS 5.45 5.55 4.41 6.90 8.17 10.18 8.73 -27.01%
EY 18.36 18.02 22.67 14.50 12.24 9.82 11.45 37.11%
DY 4.00 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 0.71 0.74 0.75 0.80 0.78 0.89 0.93 -16.50%

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