[OIB] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 48.86%
YoY- 154.68%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 239,216 268,516 219,662 225,970 174,944 136,500 97,663 81.41%
PBT 63,816 66,596 35,774 38,529 26,494 16,500 16,922 141.69%
Tax -15,224 -16,624 -9,580 -10,149 -7,334 -3,748 -3,975 144.19%
NP 48,592 49,972 26,194 28,380 19,160 12,752 12,947 140.92%
-
NP to SH 37,692 38,996 19,988 23,580 15,840 10,356 9,210 155.19%
-
Tax Rate 23.86% 24.96% 26.78% 26.34% 27.68% 22.72% 23.49% -
Total Cost 190,624 218,544 193,468 197,590 155,784 123,748 84,716 71.46%
-
Net Worth 292,612 283,327 284,249 271,658 272,447 271,573 269,870 5.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 10,863 - - - 4,528 -
Div Payout % - - 54.35% - - - 49.16% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 292,612 283,327 284,249 271,658 272,447 271,573 269,870 5.52%
NOSH 144,857 90,519 90,525 90,552 90,514 90,524 90,560 36.65%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.31% 18.61% 11.92% 12.56% 10.95% 9.34% 13.26% -
ROE 12.88% 13.76% 7.03% 8.68% 5.81% 3.81% 3.41% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 165.14 296.64 242.65 249.55 193.28 150.79 107.84 32.75%
EPS 26.02 43.08 22.08 16.28 17.50 11.44 10.17 86.74%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 5.00 -
NAPS 2.02 3.13 3.14 3.00 3.01 3.00 2.98 -22.77%
Adjusted Per Share Value based on latest NOSH - 90,584
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.27 57.55 47.08 48.43 37.50 29.26 20.93 81.42%
EPS 8.08 8.36 4.28 5.05 3.39 2.22 1.97 155.57%
DPS 0.00 0.00 2.33 0.00 0.00 0.00 0.97 -
NAPS 0.6272 0.6072 0.6092 0.5822 0.5839 0.5821 0.5784 5.53%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.65 3.00 2.72 2.30 2.44 2.58 2.59 -
P/RPS 1.60 1.01 1.12 0.92 1.26 1.71 2.40 -23.62%
P/EPS 10.18 6.96 12.32 8.83 13.94 22.55 25.47 -45.64%
EY 9.82 14.36 8.12 11.32 7.17 4.43 3.93 83.83%
DY 0.00 0.00 4.41 0.00 0.00 0.00 1.93 -
P/NAPS 1.31 0.96 0.87 0.77 0.81 0.86 0.87 31.27%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 23/11/15 21/08/15 22/05/15 11/02/15 25/11/14 22/08/14 -
Price 2.45 4.15 2.73 2.45 2.28 2.50 2.60 -
P/RPS 1.48 1.40 1.13 0.98 1.18 1.66 2.41 -27.68%
P/EPS 9.42 9.63 12.36 9.41 13.03 21.85 25.57 -48.51%
EY 10.62 10.38 8.09 10.63 7.68 4.58 3.91 94.31%
DY 0.00 0.00 4.40 0.00 0.00 0.00 1.92 -
P/NAPS 1.21 1.33 0.87 0.82 0.76 0.83 0.87 24.52%

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