[OIB] QoQ Quarter Result on 31-May-2021 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- -6.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 125,852 76,916 60,742 93,645 104,937 87,471 62,414 59.81%
PBT 25,086 17,313 9,139 26,278 26,808 23,273 20,743 13.55%
Tax -6,443 -4,286 -2,561 -7,642 -6,897 -5,899 -4,687 23.70%
NP 18,643 13,027 6,578 18,636 19,911 17,374 16,056 10.50%
-
NP to SH 17,464 11,701 5,122 16,388 17,514 15,091 15,228 9.59%
-
Tax Rate 25.68% 24.76% 28.02% 29.08% 25.73% 25.35% 22.60% -
Total Cost 107,209 63,889 54,164 75,009 85,026 70,097 46,358 75.14%
-
Net Worth 627,176 627,176 463,272 504,837 489,352 483,158 469,220 21.40%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - 12,191 - - - 12,388 -
Div Payout % - - 238.02% - - - 81.35% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 627,176 627,176 463,272 504,837 489,352 483,158 469,220 21.40%
NOSH 464,575 464,575 464,575 464,575 154,858 154,858 154,858 108.42%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 14.81% 16.94% 10.83% 19.90% 18.97% 19.86% 25.72% -
ROE 2.78% 1.87% 1.11% 3.25% 3.58% 3.12% 3.25% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 27.09 16.56 17.44 30.24 67.76 56.48 40.30 -23.31%
EPS 3.76 2.52 1.47 5.29 11.31 9.75 9.83 -47.39%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 8.00 -
NAPS 1.35 1.35 1.33 1.63 3.16 3.12 3.03 -41.75%
Adjusted Per Share Value based on latest NOSH - 464,575
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 26.97 16.49 13.02 20.07 22.49 18.75 13.38 59.77%
EPS 3.74 2.51 1.10 3.51 3.75 3.23 3.26 9.61%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 2.66 -
NAPS 1.3442 1.3442 0.9929 1.082 1.0488 1.0355 1.0057 21.40%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.94 0.985 0.905 0.815 2.60 1.90 1.73 -
P/RPS 3.47 5.95 5.19 2.70 3.84 3.36 4.29 -13.22%
P/EPS 25.01 39.11 61.55 15.40 22.99 19.50 17.59 26.52%
EY 4.00 2.56 1.62 6.49 4.35 5.13 5.68 -20.89%
DY 0.00 0.00 3.87 0.00 0.00 0.00 4.62 -
P/NAPS 0.70 0.73 0.68 0.50 0.82 0.61 0.57 14.72%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 18/04/22 24/01/22 25/10/21 26/07/21 08/04/21 25/01/21 30/10/20 -
Price 0.93 0.95 0.955 0.765 2.78 2.71 1.72 -
P/RPS 3.43 5.74 5.48 2.53 4.10 4.80 4.27 -13.62%
P/EPS 24.74 37.72 64.95 14.46 24.58 27.81 17.49 26.09%
EY 4.04 2.65 1.54 6.92 4.07 3.60 5.72 -20.74%
DY 0.00 0.00 3.66 0.00 0.00 0.00 4.65 -
P/NAPS 0.69 0.70 0.72 0.47 0.88 0.87 0.57 13.62%

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