[OIB] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 149.44%
YoY- 45.01%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 115,098 97,663 98,081 104,958 82,068 83,695 80,995 26.37%
PBT 19,935 16,922 15,451 11,691 6,316 9,349 10,718 51.18%
Tax -4,496 -3,975 -4,532 -3,114 -1,754 -3,396 -4,536 -0.58%
NP 15,439 12,947 10,919 8,577 4,562 5,953 6,182 83.97%
-
NP to SH 11,614 9,210 7,802 6,034 2,419 3,812 3,504 122.14%
-
Tax Rate 22.55% 23.49% 29.33% 26.64% 27.77% 36.32% 42.32% -
Total Cost 99,659 84,716 87,162 96,381 77,506 77,742 74,813 21.04%
-
Net Worth 271,573 270,107 267,942 264,127 272,874 267,036 265,387 1.54%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,532 4,532 9,052 9,052 9,052 9,052 9,087 -37.08%
Div Payout % 39.02% 49.21% 116.02% 150.02% 374.21% 237.46% 259.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 271,573 270,107 267,942 264,127 272,874 267,036 265,387 1.54%
NOSH 90,524 90,640 90,521 90,454 92,499 90,520 90,267 0.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.41% 13.26% 11.13% 8.17% 5.56% 7.11% 7.63% -
ROE 4.28% 3.41% 2.91% 2.28% 0.89% 1.43% 1.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 127.15 107.75 108.35 116.03 88.72 92.46 89.73 26.13%
EPS 12.83 10.16 8.62 6.67 2.62 4.21 3.88 121.79%
DPS 5.00 5.00 10.00 10.01 9.79 10.00 10.00 -36.97%
NAPS 3.00 2.98 2.96 2.92 2.95 2.95 2.94 1.35%
Adjusted Per Share Value based on latest NOSH - 90,454
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.67 20.93 21.02 22.50 17.59 17.94 17.36 26.37%
EPS 2.49 1.97 1.67 1.29 0.52 0.82 0.75 122.38%
DPS 0.97 0.97 1.94 1.94 1.94 1.94 1.95 -37.19%
NAPS 0.5821 0.5789 0.5743 0.5661 0.5848 0.5723 0.5688 1.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.58 2.59 2.58 2.52 1.43 1.44 1.24 -
P/RPS 2.03 2.40 2.38 2.17 1.61 1.56 1.38 29.31%
P/EPS 20.11 25.49 29.93 37.78 54.68 34.19 31.94 -26.51%
EY 4.97 3.92 3.34 2.65 1.83 2.92 3.13 36.06%
DY 1.94 1.93 3.88 3.97 6.84 6.94 8.06 -61.27%
P/NAPS 0.86 0.87 0.87 0.86 0.48 0.49 0.42 61.17%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 19/05/14 21/02/14 19/11/13 27/08/13 21/05/13 -
Price 2.50 2.60 2.52 2.59 2.49 1.38 1.45 -
P/RPS 1.97 2.41 2.33 2.23 2.81 1.49 1.62 13.91%
P/EPS 19.49 25.59 29.24 38.83 95.21 32.77 37.35 -35.15%
EY 5.13 3.91 3.42 2.58 1.05 3.05 2.68 54.10%
DY 2.00 1.92 3.97 3.86 3.93 7.25 6.90 -56.16%
P/NAPS 0.83 0.87 0.85 0.89 0.84 0.47 0.49 42.05%

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