[OIB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 205.91%
YoY- 90.16%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 67,129 219,662 169,478 87,472 34,125 97,663 71,606 -4.20%
PBT 16,649 35,774 28,897 13,247 4,125 16,922 13,034 17.70%
Tax -4,156 -9,580 -7,612 -3,667 -937 -3,975 -3,741 7.25%
NP 12,493 26,194 21,285 9,580 3,188 12,947 9,293 21.78%
-
NP to SH 9,749 19,988 17,685 7,920 2,589 9,210 6,944 25.35%
-
Tax Rate 24.96% 26.78% 26.34% 27.68% 22.72% 23.49% 28.70% -
Total Cost 54,636 193,468 148,193 77,892 30,937 84,716 62,313 -8.38%
-
Net Worth 283,327 284,249 271,658 272,447 271,573 269,870 267,982 3.77%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 10,863 - - - 4,528 - -
Div Payout % - 54.35% - - - 49.16% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 283,327 284,249 271,658 272,447 271,573 269,870 267,982 3.77%
NOSH 90,519 90,525 90,552 90,514 90,524 90,560 90,534 -0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.61% 11.92% 12.56% 10.95% 9.34% 13.26% 12.98% -
ROE 3.44% 7.03% 6.51% 2.91% 0.95% 3.41% 2.59% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.16 242.65 187.16 96.64 37.70 107.84 79.09 -4.19%
EPS 10.77 22.08 12.21 8.75 2.86 10.17 7.67 25.36%
DPS 0.00 12.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.13 3.14 3.00 3.01 3.00 2.98 2.96 3.78%
Adjusted Per Share Value based on latest NOSH - 90,509
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.39 47.08 36.32 18.75 7.31 20.93 15.35 -4.21%
EPS 2.09 4.28 3.79 1.70 0.55 1.97 1.49 25.28%
DPS 0.00 2.33 0.00 0.00 0.00 0.97 0.00 -
NAPS 0.6072 0.6092 0.5822 0.5839 0.5821 0.5784 0.5744 3.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.00 2.72 2.30 2.44 2.58 2.59 2.58 -
P/RPS 4.05 1.12 1.23 2.52 6.84 2.40 3.26 15.54%
P/EPS 27.86 12.32 11.78 27.89 90.21 25.47 33.64 -11.80%
EY 3.59 8.12 8.49 3.59 1.11 3.93 2.97 13.45%
DY 0.00 4.41 0.00 0.00 0.00 1.93 0.00 -
P/NAPS 0.96 0.87 0.77 0.81 0.86 0.87 0.87 6.77%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 21/08/15 22/05/15 11/02/15 25/11/14 22/08/14 19/05/14 -
Price 4.15 2.73 2.45 2.28 2.50 2.60 2.52 -
P/RPS 5.60 1.13 1.31 2.36 6.63 2.41 3.19 45.47%
P/EPS 38.53 12.36 12.54 26.06 87.41 25.57 32.86 11.18%
EY 2.60 8.09 7.97 3.84 1.14 3.91 3.04 -9.88%
DY 0.00 4.40 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 1.33 0.87 0.82 0.76 0.83 0.87 0.85 34.74%

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