[OIB] QoQ Annualized Quarter Result on 31-May-2022 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 15.73%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 421,492 358,312 475,699 428,046 405,536 307,664 346,795 13.92%
PBT 69,400 68,044 114,245 95,665 84,798 69,252 85,498 -13.01%
Tax -17,150 -17,028 -27,372 -22,706 -21,458 -17,144 -22,999 -17.81%
NP 52,250 51,016 86,873 72,958 63,340 52,108 62,499 -11.28%
-
NP to SH 43,444 44,700 78,267 67,502 58,330 46,804 54,115 -13.65%
-
Tax Rate 24.71% 25.02% 23.96% 23.73% 25.30% 24.76% 26.90% -
Total Cost 369,242 307,296 388,826 355,088 342,196 255,556 284,296 19.09%
-
Net Worth 678,278 687,569 678,278 650,405 627,176 627,176 463,272 29.02%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 23,228 - - - 12,191 -
Div Payout % - - 29.68% - - - 22.53% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 678,278 687,569 678,278 650,405 627,176 627,176 463,272 29.02%
NOSH 464,575 464,575 464,575 464,575 464,575 464,575 464,575 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 12.40% 14.24% 18.26% 17.04% 15.62% 16.94% 18.02% -
ROE 6.41% 6.50% 11.54% 10.38% 9.30% 7.46% 11.68% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 90.73 77.13 102.39 92.14 87.29 66.22 99.56 -6.01%
EPS 9.36 9.64 16.85 14.53 12.56 10.08 15.54 -28.74%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.50 -
NAPS 1.46 1.48 1.46 1.40 1.35 1.35 1.33 6.43%
Adjusted Per Share Value based on latest NOSH - 464,575
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 90.34 76.80 101.96 91.74 86.92 65.94 74.33 13.92%
EPS 9.31 9.58 16.77 14.47 12.50 10.03 11.60 -13.67%
DPS 0.00 0.00 4.98 0.00 0.00 0.00 2.61 -
NAPS 1.4537 1.4737 1.4537 1.394 1.3442 1.3442 0.9929 29.02%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.93 1.00 0.96 0.95 0.94 0.985 0.905 -
P/RPS 1.03 1.30 0.94 1.03 1.08 1.49 0.91 8.63%
P/EPS 9.95 10.39 5.70 6.54 7.49 9.78 5.83 42.95%
EY 10.06 9.62 17.55 15.29 13.36 10.23 17.17 -30.04%
DY 0.00 0.00 5.21 0.00 0.00 0.00 3.87 -
P/NAPS 0.64 0.68 0.66 0.68 0.70 0.73 0.68 -3.97%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 17/04/23 30/01/23 25/10/22 21/07/22 18/04/22 24/01/22 25/10/21 -
Price 0.95 0.95 0.95 0.91 0.93 0.95 0.955 -
P/RPS 1.05 1.23 0.93 0.99 1.07 1.43 0.96 6.17%
P/EPS 10.16 9.87 5.64 6.26 7.41 9.43 6.15 39.87%
EY 9.84 10.13 17.73 15.97 13.50 10.60 16.27 -28.54%
DY 0.00 0.00 5.26 0.00 0.00 0.00 3.66 -
P/NAPS 0.65 0.64 0.65 0.65 0.69 0.70 0.72 -6.60%

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