[OIB] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -5.7%
YoY- 15.67%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 286,552 269,036 238,230 214,966 200,120 247,934 205,182 24.91%
PBT 76,484 65,254 61,378 66,222 66,968 65,150 46,904 38.49%
Tax -20,252 -15,715 -15,265 -16,048 -17,220 -15,623 -11,561 45.26%
NP 56,232 49,539 46,113 50,174 49,748 49,527 35,342 36.25%
-
NP to SH 46,704 37,921 33,469 37,328 39,584 38,506 25,489 49.68%
-
Tax Rate 26.48% 24.08% 24.87% 24.23% 25.71% 23.98% 24.65% -
Total Cost 230,320 219,497 192,117 164,792 150,372 198,407 169,840 22.49%
-
Net Worth 402,631 394,888 380,950 350,674 340,491 341,889 321,513 16.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 10,840 - - 40,569 10,140 - -
Div Payout % - 28.59% - - 102.49% 26.34% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 402,631 394,888 380,950 350,674 340,491 341,889 321,513 16.16%
NOSH 154,858 154,858 154,858 144,906 144,890 144,868 144,825 4.56%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.62% 18.41% 19.36% 23.34% 24.86% 19.98% 17.22% -
ROE 11.60% 9.60% 8.79% 10.64% 11.63% 11.26% 7.93% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 185.04 173.73 153.84 148.35 138.12 171.14 141.68 19.46%
EPS 30.16 24.49 21.61 25.76 27.32 26.58 17.60 43.15%
DPS 0.00 7.00 0.00 0.00 28.00 7.00 0.00 -
NAPS 2.60 2.55 2.46 2.42 2.35 2.36 2.22 11.09%
Adjusted Per Share Value based on latest NOSH - 144,925
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 61.42 57.66 51.06 46.07 42.89 53.14 43.98 24.91%
EPS 10.01 8.13 7.17 8.00 8.48 8.25 5.46 49.73%
DPS 0.00 2.32 0.00 0.00 8.70 2.17 0.00 -
NAPS 0.863 0.8464 0.8165 0.7516 0.7298 0.7328 0.6891 16.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.10 2.15 2.19 2.38 2.52 2.59 2.60 -
P/RPS 1.13 1.24 1.42 1.60 1.82 1.51 1.84 -27.72%
P/EPS 6.96 8.78 10.13 9.24 9.22 9.74 14.77 -39.41%
EY 14.36 11.39 9.87 10.82 10.84 10.26 6.77 65.01%
DY 0.00 3.26 0.00 0.00 11.11 2.70 0.00 -
P/NAPS 0.81 0.84 0.89 0.98 1.07 1.10 1.17 -21.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 17/08/18 16/05/18 13/02/18 27/11/17 18/08/17 12/05/17 -
Price 2.08 2.00 2.20 2.25 2.40 2.26 2.50 -
P/RPS 1.12 1.15 1.43 1.52 1.74 1.32 1.76 -25.99%
P/EPS 6.90 8.17 10.18 8.73 8.78 8.50 14.20 -38.16%
EY 14.50 12.24 9.82 11.45 11.38 11.76 7.04 61.81%
DY 0.00 3.50 0.00 0.00 11.67 3.10 0.00 -
P/NAPS 0.80 0.78 0.89 0.93 1.02 0.96 1.13 -20.54%

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