[OIB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -51.23%
YoY- 276.55%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 233,119 173,619 119,608 67,129 219,662 169,478 87,472 92.33%
PBT 67,656 48,521 31,908 16,649 35,774 28,897 13,247 196.86%
Tax -16,010 -11,852 -7,612 -4,156 -9,580 -7,612 -3,667 167.36%
NP 51,646 36,669 24,296 12,493 26,194 21,285 9,580 207.77%
-
NP to SH 40,153 29,039 18,846 9,749 19,988 17,685 7,920 195.40%
-
Tax Rate 23.66% 24.43% 23.86% 24.96% 26.78% 26.34% 27.68% -
Total Cost 181,473 136,950 95,312 54,636 193,468 148,193 77,892 75.83%
-
Net Worth 314,329 302,851 292,612 283,327 284,249 271,658 272,447 10.01%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 11,588 - - - 10,863 - - -
Div Payout % 28.86% - - - 54.35% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 314,329 302,851 292,612 283,327 284,249 271,658 272,447 10.01%
NOSH 144,852 144,905 144,857 90,519 90,525 90,552 90,514 36.85%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 22.15% 21.12% 20.31% 18.61% 11.92% 12.56% 10.95% -
ROE 12.77% 9.59% 6.44% 3.44% 7.03% 6.51% 2.91% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 160.94 119.82 82.57 74.16 242.65 187.16 96.64 40.54%
EPS 27.72 20.04 13.01 10.77 22.08 12.21 8.75 115.85%
DPS 8.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.17 2.09 2.02 3.13 3.14 3.00 3.01 -19.61%
Adjusted Per Share Value based on latest NOSH - 90,519
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.96 37.21 25.64 14.39 47.08 36.32 18.75 92.31%
EPS 8.61 6.22 4.04 2.09 4.28 3.79 1.70 195.21%
DPS 2.48 0.00 0.00 0.00 2.33 0.00 0.00 -
NAPS 0.6737 0.6491 0.6272 0.6072 0.6092 0.5822 0.5839 10.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.53 2.50 2.65 3.00 2.72 2.30 2.44 -
P/RPS 1.57 2.09 3.21 4.05 1.12 1.23 2.52 -27.07%
P/EPS 9.13 12.48 20.37 27.86 12.32 11.78 27.89 -52.53%
EY 10.96 8.02 4.91 3.59 8.12 8.49 3.59 110.59%
DY 3.16 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.17 1.20 1.31 0.96 0.87 0.77 0.81 27.80%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 12/05/16 19/02/16 23/11/15 21/08/15 22/05/15 11/02/15 -
Price 2.89 2.60 2.45 4.15 2.73 2.45 2.28 -
P/RPS 1.80 2.17 2.97 5.60 1.13 1.31 2.36 -16.53%
P/EPS 10.43 12.97 18.83 38.53 12.36 12.54 26.06 -45.72%
EY 9.59 7.71 5.31 2.60 8.09 7.97 3.84 84.17%
DY 2.77 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 1.33 1.24 1.21 1.33 0.87 0.82 0.76 45.26%

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