[OIB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 34.49%
YoY- 31.31%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 135,231 71,638 269,036 178,673 107,483 50,030 247,934 -33.16%
PBT 33,390 19,121 65,254 46,034 33,111 16,742 65,150 -35.87%
Tax 12,589 -5,063 -15,715 -11,449 -8,024 -4,305 -15,623 -
NP 45,979 14,058 49,539 34,585 25,087 12,437 49,527 -4.82%
-
NP to SH 35,451 11,676 37,921 25,102 18,664 9,896 38,506 -5.34%
-
Tax Rate -37.70% 26.48% 24.08% 24.87% 24.23% 25.71% 23.98% -
Total Cost 89,252 57,580 219,497 144,088 82,396 37,593 198,407 -41.20%
-
Net Worth 416,569 402,631 394,888 380,950 350,674 340,491 341,889 14.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 10,840 - - 10,142 10,140 -
Div Payout % - - 28.59% - - 102.49% 26.34% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 416,569 402,631 394,888 380,950 350,674 340,491 341,889 14.03%
NOSH 154,858 154,858 154,858 154,858 144,906 144,890 144,868 4.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 34.00% 19.62% 18.41% 19.36% 23.34% 24.86% 19.98% -
ROE 8.51% 2.90% 9.60% 6.59% 5.32% 2.91% 11.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 87.33 46.26 173.73 115.38 74.17 34.53 171.14 -36.06%
EPS 22.89 7.54 24.49 16.21 12.88 6.83 26.58 -9.45%
DPS 0.00 0.00 7.00 0.00 0.00 7.00 7.00 -
NAPS 2.69 2.60 2.55 2.46 2.42 2.35 2.36 9.09%
Adjusted Per Share Value based on latest NOSH - 154,858
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 28.98 15.35 57.66 38.29 23.04 10.72 53.14 -33.17%
EPS 7.60 2.50 8.13 5.38 4.00 2.12 8.25 -5.30%
DPS 0.00 0.00 2.32 0.00 0.00 2.17 2.17 -
NAPS 0.8928 0.863 0.8464 0.8165 0.7516 0.7298 0.7328 14.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.10 2.10 2.15 2.19 2.38 2.52 2.59 -
P/RPS 2.40 4.54 1.24 1.90 3.21 7.30 1.51 36.07%
P/EPS 9.17 27.85 8.78 13.51 18.48 36.90 9.74 -3.92%
EY 10.90 3.59 11.39 7.40 5.41 2.71 10.26 4.10%
DY 0.00 0.00 3.26 0.00 0.00 2.78 2.70 -
P/NAPS 0.78 0.81 0.84 0.89 0.98 1.07 1.10 -20.43%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 22/11/18 17/08/18 16/05/18 13/02/18 27/11/17 18/08/17 -
Price 2.02 2.08 2.00 2.20 2.25 2.40 2.26 -
P/RPS 2.31 4.50 1.15 1.91 3.03 6.95 1.32 45.07%
P/EPS 8.82 27.59 8.17 13.57 17.47 35.14 8.50 2.48%
EY 11.33 3.62 12.24 7.37 5.72 2.85 11.76 -2.44%
DY 0.00 0.00 3.50 0.00 0.00 2.92 3.10 -
P/NAPS 0.75 0.80 0.78 0.89 0.93 1.02 0.96 -15.13%

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