[OIB] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -2.94%

YoY- -57.84%

Quarter Report

FY2013-4thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	233,119	219,662	97,663	83,695	96,950	94,742	96,347	15.85%
YoY %	6.13%	124.92%	16.69%	-13.67%	2.33%	-1.67%	-	-
Horiz. %	241.96%	227.99%	101.37%	86.87%	100.63%	98.33%	100.00%	-
PBT	67,656	35,774	16,922	9,349	20,720	-3,894	4,529	56.86%
YoY %	89.12%	111.41%	81.00%	-54.88%	632.10%	-185.98%	-	-
Horiz. %	1,493.84%	789.89%	373.64%	206.43%	457.50%	-85.98%	100.00%	-
Tax	-16,010	-9,580	-3,975	-3,396	-6,913	-1,006	-2,632	35.07%
YoY %	-67.12%	-141.01%	-17.05%	50.88%	-587.18%	61.78%	-	-
Horiz. %	608.28%	363.98%	151.03%	129.03%	262.65%	38.22%	100.00%	-
NP	51,646	26,194	12,947	5,953	13,807	-4,900	1,897	73.35%
YoY %	97.17%	102.32%	117.49%	-56.88%	381.78%	-358.30%	-	-
Horiz. %	2,722.51%	1,380.81%	682.50%	313.81%	727.83%	-258.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,153	19,988	9,210	3,823	9,068	-7,044	1,245	78.31%
YoY %	100.89%	117.02%	140.91%	-57.84%	228.73%	-665.78%	-	-
Horiz. %	3,225.14%	1,605.46%	739.76%	307.07%	728.35%	-565.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.66%	26.78%	23.49%	36.32%	33.36%	-	58.11%	-
YoY %	-11.65%	14.01%	-35.32%	8.87%	0.00%	-	-	-
Horiz. %	40.72%	46.09%	40.42%	62.50%	57.41%	-	100.00%	-
Total Cost	181,473	193,468	84,716	77,742	83,143	99,642	94,450	11.48%
YoY %	-6.20%	128.37%	8.97%	-6.50%	-16.56%	5.50%	-	-
Horiz. %	192.14%	204.84%	89.69%	82.31%	88.03%	105.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	314,329	284,249	269,870	267,247	268,031	266,130	278,995	2.00%
YoY %	10.58%	5.33%	0.98%	-0.29%	0.71%	-4.61%	-	-
Horiz. %	112.66%	101.88%	96.73%	95.79%	96.07%	95.39%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	11,588	10,863	4,528	9,059	9,055	9,052	9,028	4.24%
YoY %	6.67%	139.91%	-50.02%	0.04%	0.03%	0.27%	-	-
Horiz. %	128.36%	120.33%	50.16%	100.34%	100.30%	100.27%	100.00%	-
Div Payout %	28.86%	54.35%	49.16%	236.97%	99.86%	0.00%	725.22%	-
YoY %	-46.90%	10.56%	-79.25%	137.30%	0.00%	0.00%	-	-
Horiz. %	3.98%	7.49%	6.78%	32.68%	13.77%	0.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	314,329	284,249	269,870	267,247	268,031	266,130	278,995	2.00%
YoY %	10.58%	5.33%	0.98%	-0.29%	0.71%	-4.61%	-	-
Horiz. %	112.66%	101.88%	96.73%	95.79%	96.07%	95.39%	100.00%	-
NOSH	144,852	90,525	90,560	90,592	90,551	90,520	90,289	8.18%
YoY %	60.01%	-0.04%	-0.04%	0.05%	0.03%	0.26%	-	-
Horiz. %	160.43%	100.26%	100.30%	100.34%	100.29%	100.26%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	22.15%	11.92%	13.26%	7.11%	14.24%	-5.17%	1.97%	-
YoY %	85.82%	-10.11%	86.50%	-50.07%	375.44%	-362.44%	-	-
Horiz. %	1,124.37%	605.08%	673.10%	360.91%	722.84%	-262.44%	100.00%	-
ROE	12.77%	7.03%	3.41%	1.43%	3.38%	-2.65%	0.45%	-
YoY %	81.65%	106.16%	138.46%	-57.69%	227.55%	-688.89%	-	-
Horiz. %	2,837.78%	1,562.22%	757.78%	317.78%	751.11%	-588.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	160.94	242.65	107.84	92.39	107.07	104.66	106.71	7.08%
YoY %	-33.67%	125.01%	16.72%	-13.71%	2.30%	-1.92%	-	-
Horiz. %	150.82%	227.39%	101.06%	86.58%	100.34%	98.08%	100.00%	-
EPS	27.72	22.08	10.17	4.22	10.01	-7.78	1.38	64.79%
YoY %	25.54%	117.11%	141.00%	-57.84%	228.66%	-663.77%	-	-
Horiz. %	2,008.70%	1,600.00%	736.96%	305.80%	725.36%	-563.77%	100.00%	-
DPS	8.00	12.00	5.00	10.00	10.00	10.00	10.00	-3.64%
YoY %	-33.33%	140.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	120.00%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.17	3.14	2.98	2.95	2.96	2.94	3.09	-5.71%
YoY %	-30.89%	5.37%	1.02%	-0.34%	0.68%	-4.85%	-	-
Horiz. %	70.23%	101.62%	96.44%	95.47%	95.79%	95.15%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 90,520
RPS	49.96	47.08	20.93	17.94	20.78	20.31	20.65	15.84%
YoY %	6.12%	124.94%	16.67%	-13.67%	2.31%	-1.65%	-	-
Horiz. %	241.94%	227.99%	101.36%	86.88%	100.63%	98.35%	100.00%	-
EPS	8.61	4.28	1.97	0.82	1.94	-1.51	0.27	77.98%
YoY %	101.17%	117.26%	140.24%	-57.73%	228.48%	-659.26%	-	-
Horiz. %	3,188.89%	1,585.19%	729.63%	303.70%	718.52%	-559.26%	100.00%	-
DPS	2.48	2.33	0.97	1.94	1.94	1.94	1.94	4.17%
YoY %	6.44%	140.21%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	127.84%	120.10%	50.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.6737	0.6092	0.5784	0.5728	0.5745	0.5704	0.598	2.00%
YoY %	10.59%	5.33%	0.98%	-0.30%	0.72%	-4.62%	-	-
Horiz. %	112.66%	101.87%	96.72%	95.79%	96.07%	95.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.53	2.72	2.59	1.44	1.25	1.25	1.36	-
P/RPS	1.57	1.12	2.40	1.56	1.17	1.19	1.27	3.59%
YoY %	40.18%	-53.33%	53.85%	33.33%	-1.68%	-6.30%	-	-
Horiz. %	123.62%	88.19%	188.98%	122.83%	92.13%	93.70%	100.00%	-
P/EPS	9.13	12.32	25.47	34.12	12.48	-16.06	98.63	-32.71%
YoY %	-25.89%	-51.63%	-25.35%	173.40%	177.71%	-116.28%	-	-
Horiz. %	9.26%	12.49%	25.82%	34.59%	12.65%	-16.28%	100.00%	-
EY	10.96	8.12	3.93	2.93	8.01	-6.23	1.01	48.73%
YoY %	34.98%	106.62%	34.13%	-63.42%	228.57%	-716.83%	-	-
Horiz. %	1,085.15%	803.96%	389.11%	290.10%	793.07%	-616.83%	100.00%	-
DY	3.16	4.41	1.93	6.94	8.00	8.00	7.35	-13.11%
YoY %	-28.34%	128.50%	-72.19%	-13.25%	0.00%	8.84%	-	-
Horiz. %	42.99%	60.00%	26.26%	94.42%	108.84%	108.84%	100.00%	-
P/NAPS	1.17	0.87	0.87	0.49	0.42	0.43	0.44	17.68%
YoY %	34.48%	0.00%	77.55%	16.67%	-2.33%	-2.27%	-	-
Horiz. %	265.91%	197.73%	197.73%	111.36%	95.45%	97.73%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	26/08/16	21/08/15	22/08/14	27/08/13	27/08/12	22/08/11	30/08/10	-
Price	2.89	2.73	2.60	1.38	1.25	1.24	1.26	-
P/RPS	1.80	1.13	2.41	1.49	1.17	1.18	1.18	7.28%
YoY %	59.29%	-53.11%	61.74%	27.35%	-0.85%	0.00%	-	-
Horiz. %	152.54%	95.76%	204.24%	126.27%	99.15%	100.00%	100.00%	-
P/EPS	10.43	12.36	25.57	32.70	12.48	-15.93	91.38	-30.32%
YoY %	-15.61%	-51.66%	-21.80%	162.02%	178.34%	-117.43%	-	-
Horiz. %	11.41%	13.53%	27.98%	35.78%	13.66%	-17.43%	100.00%	-
EY	9.59	8.09	3.91	3.06	8.01	-6.28	1.09	43.63%
YoY %	18.54%	106.91%	27.78%	-61.80%	227.55%	-676.15%	-	-
Horiz. %	879.82%	742.20%	358.72%	280.73%	734.86%	-576.15%	100.00%	-
DY	2.77	4.40	1.92	7.25	8.00	8.06	7.94	-16.08%
YoY %	-37.05%	129.17%	-73.52%	-9.38%	-0.74%	1.51%	-	-
Horiz. %	34.89%	55.42%	24.18%	91.31%	100.76%	101.51%	100.00%	-
P/NAPS	1.33	0.87	0.87	0.47	0.42	0.42	0.41	21.64%
YoY %	52.87%	0.00%	85.11%	11.90%	0.00%	2.44%	-	-
Horiz. %	324.39%	212.20%	212.20%	114.63%	102.44%	102.44%	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