[OIB] QoQ TTM Result on 30-Nov-2020 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 10.81%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
Revenue 346,795 348,467 286,980 234,595 223,312 204,657 128,740 120.65%
PBT 85,498 97,102 74,085 52,689 47,790 50,890 23,786 177.82%
Tax -22,999 -25,125 -18,937 -13,640 -12,357 -13,232 -6,216 184.32%
NP 62,499 71,977 55,148 39,049 35,433 37,658 17,570 175.52%
-
NP to SH 54,115 64,221 49,150 34,675 31,292 27,192 14,747 182.45%
-
Tax Rate 26.90% 25.87% 25.56% 25.89% 25.86% 26.00% 26.13% -
Total Cost 284,296 276,490 231,832 195,546 187,879 166,999 111,170 111.68%
-
Net Worth 463,272 504,837 489,352 483,158 469,220 453,735 0 -
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
Div 12,191 12,388 12,388 12,388 12,388 - - -
Div Payout % 22.53% 19.29% 25.21% 35.73% 39.59% - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
Net Worth 463,272 504,837 489,352 483,158 469,220 453,735 0 -
NOSH 464,575 464,575 154,858 154,858 154,858 154,858 154,858 140.47%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
NP Margin 18.02% 20.66% 19.22% 16.65% 15.87% 18.40% 13.65% -
ROE 11.68% 12.72% 10.04% 7.18% 6.67% 5.99% 0.00% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
RPS 99.56 112.51 185.32 151.49 144.20 132.16 83.13 15.49%
EPS 15.54 20.74 31.74 22.39 20.21 17.56 9.52 47.90%
DPS 3.50 4.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 1.33 1.63 3.16 3.12 3.03 2.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 154,858
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
RPS 74.33 74.69 61.51 50.28 47.86 43.86 27.59 120.68%
EPS 11.60 13.76 10.53 7.43 6.71 5.83 3.16 182.53%
DPS 2.61 2.66 2.66 2.66 2.66 0.00 0.00 -
NAPS 0.9929 1.082 1.0488 1.0355 1.0057 0.9725 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 30/06/20 29/05/20 -
Price 0.905 0.815 2.60 1.90 1.73 1.65 1.59 -
P/RPS 0.91 0.72 1.40 1.25 1.20 1.25 1.91 -44.68%
P/EPS 5.83 3.93 8.19 8.49 8.56 9.40 16.70 -56.85%
EY 17.17 25.44 12.21 11.78 11.68 10.64 5.99 131.88%
DY 3.87 4.91 3.08 4.21 4.62 0.00 0.00 -
P/NAPS 0.68 0.50 0.82 0.61 0.57 0.56 0.00 -
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 30/06/20 31/05/20 CAGR
Date 25/10/21 26/07/21 08/04/21 25/01/21 30/10/20 27/08/20 - -
Price 0.955 0.765 2.78 2.71 1.72 1.75 0.00 -
P/RPS 0.96 0.68 1.50 1.79 1.19 1.32 0.00 -
P/EPS 6.15 3.69 8.76 12.10 8.51 9.97 0.00 -
EY 16.27 27.11 11.42 8.26 11.75 10.03 0.00 -
DY 3.66 5.23 2.88 2.95 4.65 0.00 0.00 -
P/NAPS 0.72 0.47 0.88 0.87 0.57 0.60 0.00 -

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
Post a Comment