[OIB] QoQ Cumulative 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- -69.21%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 296,544 202,729 135,231 71,638 269,036 178,673 107,483 97.07%
PBT 65,685 42,782 33,390 19,121 65,254 46,034 33,111 58.07%
Tax 4,498 10,230 12,589 -5,063 -15,715 -11,449 -8,024 -
NP 70,183 53,012 45,979 14,058 49,539 34,585 25,087 98.91%
-
NP to SH 56,849 42,060 35,451 11,676 37,921 25,102 18,664 110.55%
-
Tax Rate -6.85% -23.91% -37.70% 26.48% 24.08% 24.87% 24.23% -
Total Cost 226,361 149,717 89,252 57,580 219,497 144,088 82,396 96.51%
-
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% 9.95% 8.51% 2.90% 9.60% 6.59% 5.32% -
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 191.49 130.91 87.33 46.26 173.73 115.38 74.17 88.52%
EPS 36.71 27.16 22.89 7.54 24.49 16.21 12.88 101.40%
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 43.45 28.98 15.35 57.66 38.29 23.04 97.06%
EPS 12.18 9.01 7.60 2.50 8.13 5.38 4.00 110.51%
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 1.54 2.40 4.54 1.24 1.90 3.21 -52.92%
P/EPS 5.45 7.44 9.17 27.85 8.78 13.51 18.48 -55.79%
EY 18.36 13.45 10.90 3.59 11.39 7.40 5.41 126.33%
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 1.54 2.31 4.50 1.15 1.91 3.03 -51.07%
P/EPS 5.45 7.40 8.82 27.59 8.17 13.57 17.47 -54.10%
EY 18.36 13.51 11.33 3.62 12.24 7.37 5.72 118.06%
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