[OIB] QoQ Cumulative 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- 123.3%
YoY- 154.68%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 119,608 67,129 219,662 169,478 87,472 34,125 97,663 14.42%
PBT 31,908 16,649 35,774 28,897 13,247 4,125 16,922 52.45%
Tax -7,612 -4,156 -9,580 -7,612 -3,667 -937 -3,975 54.02%
NP 24,296 12,493 26,194 21,285 9,580 3,188 12,947 51.96%
-
NP to SH 18,846 9,749 19,988 17,685 7,920 2,589 9,210 60.96%
-
Tax Rate 23.86% 24.96% 26.78% 26.34% 27.68% 22.72% 23.49% -
Total Cost 95,312 54,636 193,468 148,193 77,892 30,937 84,716 8.15%
-
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 6.44% 3.44% 7.03% 6.51% 2.91% 0.95% 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 82.57 74.16 242.65 187.16 96.64 37.70 107.84 -16.26%
EPS 13.01 10.77 22.08 12.21 8.75 2.86 10.17 17.79%
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 25.64 14.39 47.08 36.32 18.75 7.31 20.93 14.44%
EPS 4.04 2.09 4.28 3.79 1.70 0.55 1.97 61.20%
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 3.21 4.05 1.12 1.23 2.52 6.84 2.40 21.32%
P/EPS 20.37 27.86 12.32 11.78 27.89 90.21 25.47 -13.80%
EY 4.91 3.59 8.12 8.49 3.59 1.11 3.93 15.95%
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 2.97 5.60 1.13 1.31 2.36 6.63 2.41 14.90%
P/EPS 18.83 38.53 12.36 12.54 26.06 87.41 25.57 -18.40%
EY 5.31 2.60 8.09 7.97 3.84 1.14 3.91 22.56%
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