[OIB] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 1.56%
YoY- -1.5%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 269,036 272,720 258,807 240,003 247,934 213,387 210,121 17.96%
PBT 65,254 76,006 69,103 64,254 65,150 54,313 64,906 0.35%
Tax -15,715 -18,401 -16,562 -15,457 -15,623 -12,829 -15,483 0.99%
NP 49,539 57,605 52,541 48,797 49,527 41,484 49,423 0.15%
-
NP to SH 37,921 44,491 41,035 39,106 38,506 30,231 37,442 0.85%
-
Tax Rate 24.08% 24.21% 23.97% 24.06% 23.98% 23.62% 23.85% -
Total Cost 219,497 215,115 206,266 191,206 198,407 171,903 160,698 23.17%
-
Net Worth 394,888 380,950 350,719 340,491 341,988 321,361 318,766 15.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,840 10,143 10,143 10,143 10,143 11,592 11,592 -4.38%
Div Payout % 28.59% 22.80% 24.72% 25.94% 26.34% 38.35% 30.96% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 394,888 380,950 350,719 340,491 341,988 321,361 318,766 15.39%
NOSH 154,858 154,858 144,925 144,890 144,910 144,757 144,894 4.54%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.41% 21.12% 20.30% 20.33% 19.98% 19.44% 23.52% -
ROE 9.60% 11.68% 11.70% 11.49% 11.26% 9.41% 11.75% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 173.73 176.11 178.58 165.64 171.09 147.41 145.02 12.83%
EPS 24.49 28.73 28.31 26.99 26.57 20.88 25.84 -3.52%
DPS 7.00 6.55 7.00 7.00 7.00 8.00 8.00 -8.53%
NAPS 2.55 2.46 2.42 2.35 2.36 2.22 2.20 10.37%
Adjusted Per Share Value based on latest NOSH - 144,890
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 57.66 58.45 55.47 51.44 53.14 45.73 45.03 17.97%
EPS 8.13 9.54 8.79 8.38 8.25 6.48 8.02 0.91%
DPS 2.32 2.17 2.17 2.17 2.17 2.48 2.48 -4.36%
NAPS 0.8464 0.8165 0.7517 0.7298 0.733 0.6888 0.6832 15.39%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.15 2.19 2.38 2.52 2.59 2.60 2.86 -
P/RPS 1.24 1.24 1.33 1.52 1.51 1.76 1.97 -26.61%
P/EPS 8.78 7.62 8.41 9.34 9.75 12.45 11.07 -14.35%
EY 11.39 13.12 11.90 10.71 10.26 8.03 9.04 16.70%
DY 3.26 2.99 2.94 2.78 2.70 3.08 2.80 10.70%
P/NAPS 0.84 0.89 0.98 1.07 1.10 1.17 1.30 -25.31%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 16/05/18 13/02/18 27/11/17 18/08/17 12/05/17 17/02/17 -
Price 2.00 2.20 2.25 2.40 2.26 2.50 2.70 -
P/RPS 1.15 1.25 1.26 1.45 1.32 1.70 1.86 -27.48%
P/EPS 8.17 7.66 7.95 8.89 8.51 11.97 10.45 -15.17%
EY 12.24 13.06 12.58 11.25 11.76 8.35 9.57 17.88%
DY 3.50 2.98 3.11 2.92 3.10 3.20 2.96 11.85%
P/NAPS 0.78 0.89 0.93 1.02 0.96 1.13 1.23 -26.24%

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