[OIB] QoQ TTM Result on 30-Jun-2017 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

18-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 27.37%

YoY- -4.1%

Quarter Report

FY2017-4thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	272,720	258,807	240,003	247,934	213,387	210,121	223,951	14.04%
YoY %	5.38%	7.83%	-3.20%	16.19%	1.55%	-6.18%	-	-
Horiz. %	121.78%	115.56%	107.17%	110.71%	95.28%	93.82%	100.00%	-
PBT	76,006	69,103	64,254	65,150	54,313	64,906	68,645	7.03%
YoY %	9.99%	7.55%	-1.38%	19.95%	-16.32%	-5.45%	-	-
Horiz. %	110.72%	100.67%	93.60%	94.91%	79.12%	94.55%	100.00%	-
Tax	-18,401	-16,562	-15,457	-15,623	-12,829	-15,483	-16,325	8.31%
YoY %	-11.10%	-7.15%	1.06%	-21.78%	17.14%	5.16%	-	-
Horiz. %	112.72%	101.45%	94.68%	95.70%	78.58%	94.84%	100.00%	-
NP	57,605	52,541	48,797	49,527	41,484	49,423	52,320	6.63%
YoY %	9.64%	7.67%	-1.47%	19.39%	-16.06%	-5.54%	-	-
Horiz. %	110.10%	100.42%	93.27%	94.66%	79.29%	94.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,491	41,035	39,106	38,506	30,231	37,442	39,700	7.89%
YoY %	8.42%	4.93%	1.56%	27.37%	-19.26%	-5.69%	-	-
Horiz. %	112.07%	103.36%	98.50%	96.99%	76.15%	94.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	23.97%	24.06%	23.98%	23.62%	23.85%	23.78%	-
YoY %	1.00%	-0.37%	0.33%	1.52%	-0.96%	0.29%	-	-
Horiz. %	101.81%	100.80%	101.18%	100.84%	99.33%	100.29%	100.00%	-
Total Cost	215,115	206,266	191,206	198,407	171,903	160,698	171,631	16.26%
YoY %	4.29%	7.88%	-3.63%	15.42%	6.97%	-6.37%	-	-
Horiz. %	125.34%	120.18%	111.41%	115.60%	100.16%	93.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,950	350,719	340,491	341,988	321,361	318,766	311,314	14.41%
YoY %	8.62%	3.00%	-0.44%	6.42%	0.81%	2.39%	-	-
Horiz. %	122.37%	112.66%	109.37%	109.85%	103.23%	102.39%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	10,143	10,143	10,143	10,143	11,592	11,592	11,592	-8.52%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	87.50%	87.50%	87.50%	87.50%	100.00%	100.00%	100.00%	-
Div Payout %	22.80%	24.72%	25.94%	26.34%	38.35%	30.96%	29.20%	-
YoY %	-7.77%	-4.70%	-1.52%	-31.32%	23.87%	6.03%	-	-
Horiz. %	78.08%	84.66%	88.84%	90.21%	131.34%	106.03%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	380,950	350,719	340,491	341,988	321,361	318,766	311,314	14.41%
YoY %	8.62%	3.00%	-0.44%	6.42%	0.81%	2.39%	-	-
Horiz. %	122.37%	112.66%	109.37%	109.85%	103.23%	102.39%	100.00%	-
NOSH	154,858	144,925	144,890	144,910	144,757	144,894	144,797	4.58%
YoY %	6.85%	0.02%	-0.01%	0.11%	-0.09%	0.07%	-	-
Horiz. %	106.95%	100.09%	100.06%	100.08%	99.97%	100.07%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	21.12%	20.30%	20.33%	19.98%	19.44%	23.52%	23.36%	-
YoY %	4.04%	-0.15%	1.75%	2.78%	-17.35%	0.68%	-	-
Horiz. %	90.41%	86.90%	87.03%	85.53%	83.22%	100.68%	100.00%	-
ROE	11.68%	11.70%	11.49%	11.26%	9.41%	11.75%	12.75%	-
YoY %	-0.17%	1.83%	2.04%	19.66%	-19.91%	-7.84%	-	-
Horiz. %	91.61%	91.76%	90.12%	88.31%	73.80%	92.16%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	176.11	178.58	165.64	171.09	147.41	145.02	154.66	9.05%
YoY %	-1.38%	7.81%	-3.19%	16.06%	1.65%	-6.23%	-	-
Horiz. %	113.87%	115.47%	107.10%	110.62%	95.31%	93.77%	100.00%	-
EPS	28.73	28.31	26.99	26.57	20.88	25.84	27.42	3.16%
YoY %	1.48%	4.89%	1.58%	27.25%	-19.20%	-5.76%	-	-
Horiz. %	104.78%	103.25%	98.43%	96.90%	76.15%	94.24%	100.00%	-
DPS	6.55	7.00	7.00	7.00	8.00	8.00	8.00	-12.49%
YoY %	-6.43%	0.00%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	81.88%	87.50%	87.50%	87.50%	100.00%	100.00%	100.00%	-
NAPS	2.46	2.42	2.35	2.36	2.22	2.20	2.15	9.40%
YoY %	1.65%	2.98%	-0.42%	6.31%	0.91%	2.33%	-	-
Horiz. %	114.42%	112.56%	109.30%	109.77%	103.26%	102.33%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 144,910
RPS	58.45	55.47	51.44	53.14	45.73	45.03	48.00	14.04%
YoY %	5.37%	7.83%	-3.20%	16.20%	1.55%	-6.19%	-	-
Horiz. %	121.77%	115.56%	107.17%	110.71%	95.27%	93.81%	100.00%	-
EPS	9.54	8.79	8.38	8.25	6.48	8.02	8.51	7.92%
YoY %	8.53%	4.89%	1.58%	27.31%	-19.20%	-5.76%	-	-
Horiz. %	112.10%	103.29%	98.47%	96.94%	76.15%	94.24%	100.00%	-
DPS	2.17	2.17	2.17	2.17	2.48	2.48	2.48	-8.52%
YoY %	0.00%	0.00%	0.00%	-12.50%	0.00%	0.00%	-	-
Horiz. %	87.50%	87.50%	87.50%	87.50%	100.00%	100.00%	100.00%	-
NAPS	0.8165	0.7517	0.7298	0.733	0.6888	0.6832	0.6672	14.42%
YoY %	8.62%	3.00%	-0.44%	6.42%	0.82%	2.40%	-	-
Horiz. %	122.38%	112.66%	109.38%	109.86%	103.24%	102.40%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.19	2.38	2.52	2.59	2.60	2.86	2.93	-
P/RPS	1.24	1.33	1.52	1.51	1.76	1.97	1.89	-24.51%
YoY %	-6.77%	-12.50%	0.66%	-14.20%	-10.66%	4.23%	-	-
Horiz. %	65.61%	70.37%	80.42%	79.89%	93.12%	104.23%	100.00%	-
P/EPS	7.62	8.41	9.34	9.75	12.45	11.07	10.69	-20.21%
YoY %	-9.39%	-9.96%	-4.21%	-21.69%	12.47%	3.55%	-	-
Horiz. %	71.28%	78.67%	87.37%	91.21%	116.46%	103.55%	100.00%	-
EY	13.12	11.90	10.71	10.26	8.03	9.04	9.36	25.27%
YoY %	10.25%	11.11%	4.39%	27.77%	-11.17%	-3.42%	-	-
Horiz. %	140.17%	127.14%	114.42%	109.62%	85.79%	96.58%	100.00%	-
DY	2.99	2.94	2.78	2.70	3.08	2.80	2.73	6.25%
YoY %	1.70%	5.76%	2.96%	-12.34%	10.00%	2.56%	-	-
Horiz. %	109.52%	107.69%	101.83%	98.90%	112.82%	102.56%	100.00%	-
P/NAPS	0.89	0.98	1.07	1.10	1.17	1.30	1.36	-24.64%
YoY %	-9.18%	-8.41%	-2.73%	-5.98%	-10.00%	-4.41%	-	-
Horiz. %	65.44%	72.06%	78.68%	80.88%	86.03%	95.59%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	16/05/18	13/02/18	27/11/17	18/08/17	12/05/17	17/02/17	21/11/16	-
Price	2.20	2.25	2.40	2.26	2.50	2.70	3.00	-
P/RPS	1.25	1.26	1.45	1.32	1.70	1.86	1.94	-25.41%
YoY %	-0.79%	-13.10%	9.85%	-22.35%	-8.60%	-4.12%	-	-
Horiz. %	64.43%	64.95%	74.74%	68.04%	87.63%	95.88%	100.00%	-
P/EPS	7.66	7.95	8.89	8.51	11.97	10.45	10.94	-21.16%
YoY %	-3.65%	-10.57%	4.47%	-28.91%	14.55%	-4.48%	-	-
Horiz. %	70.02%	72.67%	81.26%	77.79%	109.41%	95.52%	100.00%	-
EY	13.06	12.58	11.25	11.76	8.35	9.57	9.14	26.88%
YoY %	3.82%	11.82%	-4.34%	40.84%	-12.75%	4.70%	-	-
Horiz. %	142.89%	137.64%	123.09%	128.67%	91.36%	104.70%	100.00%	-
DY	2.98	3.11	2.92	3.10	3.20	2.96	2.67	7.60%
YoY %	-4.18%	6.51%	-5.81%	-3.12%	8.11%	10.86%	-	-
Horiz. %	111.61%	116.48%	109.36%	116.10%	119.85%	110.86%	100.00%	-
P/NAPS	0.89	0.93	1.02	0.96	1.13	1.23	1.40	-26.08%
YoY %	-4.30%	-8.82%	6.25%	-15.04%	-8.13%	-12.14%	-	-
Horiz. %	63.57%	66.43%	72.86%	68.57%	80.71%	87.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos