[OIB] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

21-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- -15.23%

YoY- 117.02%

Quarter Report

OIB-FY2015-4thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	269,036	247,934	233,119	219,662	97,663	83,695	96,950	18.53%
YoY %	8.51%	6.36%	6.13%	124.92%	16.69%	-13.67%	-	-
Horiz. %	277.50%	255.73%	240.45%	226.57%	100.74%	86.33%	100.00%	-
PBT	65,254	65,150	67,656	35,774	16,922	9,349	20,720	21.05%
YoY %	0.16%	-3.70%	89.12%	111.41%	81.00%	-54.88%	-	-
Horiz. %	314.93%	314.43%	326.53%	172.65%	81.67%	45.12%	100.00%	-
Tax	-15,715	-15,623	-16,010	-9,580	-3,975	-3,396	-6,913	14.66%
YoY %	-0.59%	2.42%	-67.12%	-141.01%	-17.05%	50.88%	-	-
Horiz. %	227.33%	225.99%	231.59%	138.58%	57.50%	49.12%	100.00%	-
NP	49,539	49,527	51,646	26,194	12,947	5,953	13,807	23.71%
YoY %	0.02%	-4.10%	97.17%	102.32%	117.49%	-56.88%	-	-
Horiz. %	358.80%	358.71%	374.06%	189.72%	93.77%	43.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,921	38,506	40,153	19,988	9,210	3,823	9,068	26.91%
YoY %	-1.52%	-4.10%	100.89%	117.02%	140.91%	-57.84%	-	-
Horiz. %	418.18%	424.64%	442.80%	220.42%	101.57%	42.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	23.98%	23.66%	26.78%	23.49%	36.32%	33.36%	-
YoY %	0.42%	1.35%	-11.65%	14.01%	-35.32%	8.87%	-	-
Horiz. %	72.18%	71.88%	70.92%	80.28%	70.41%	108.87%	100.00%	-
Total Cost	219,497	198,407	181,473	193,468	84,716	77,742	83,143	17.55%
YoY %	10.63%	9.33%	-6.20%	128.37%	8.97%	-6.50%	-	-
Horiz. %	264.00%	238.63%	218.27%	232.69%	101.89%	93.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,888	341,889	314,329	284,249	269,870	267,247	268,031	6.66%
YoY %	15.50%	8.77%	10.58%	5.33%	0.98%	-0.29%	-	-
Horiz. %	147.33%	127.56%	117.27%	106.05%	100.69%	99.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	10,840	10,140	11,588	10,863	4,528	9,059	9,055	3.04%
YoY %	6.90%	-12.50%	6.67%	139.91%	-50.02%	0.04%	-	-
Horiz. %	119.71%	111.98%	127.97%	119.97%	50.01%	100.04%	100.00%	-
Div Payout %	28.59%	26.34%	28.86%	54.35%	49.16%	236.97%	99.86%	-
YoY %	8.54%	-8.73%	-46.90%	10.56%	-79.25%	137.30%	-	-
Horiz. %	28.63%	26.38%	28.90%	54.43%	49.23%	237.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	394,888	341,889	314,329	284,249	269,870	267,247	268,031	6.66%
YoY %	15.50%	8.77%	10.58%	5.33%	0.98%	-0.29%	-	-
Horiz. %	147.33%	127.56%	117.27%	106.05%	100.69%	99.71%	100.00%	-
NOSH	154,858	144,868	144,852	90,525	90,560	90,592	90,551	9.35%
YoY %	6.90%	0.01%	60.01%	-0.04%	-0.04%	0.05%	-	-
Horiz. %	171.02%	159.98%	159.97%	99.97%	100.01%	100.05%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	18.41%	19.98%	22.15%	11.92%	13.26%	7.11%	14.24%	-
YoY %	-7.86%	-9.80%	85.82%	-10.11%	86.50%	-50.07%	-	-
Horiz. %	129.28%	140.31%	155.55%	83.71%	93.12%	49.93%	100.00%	-
ROE	9.60%	11.26%	12.77%	7.03%	3.41%	1.43%	3.38%	-
YoY %	-14.74%	-11.82%	81.65%	106.16%	138.46%	-57.69%	-	-
Horiz. %	284.02%	333.14%	377.81%	207.99%	100.89%	42.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	173.73	171.14	160.94	242.65	107.84	92.39	107.07	8.39%
YoY %	1.51%	6.34%	-33.67%	125.01%	16.72%	-13.71%	-	-
Horiz. %	162.26%	159.84%	150.31%	226.63%	100.72%	86.29%	100.00%	-
EPS	24.49	26.58	27.72	22.08	10.17	4.22	10.01	16.07%
YoY %	-7.86%	-4.11%	25.54%	117.11%	141.00%	-57.84%	-	-
Horiz. %	244.66%	265.53%	276.92%	220.58%	101.60%	42.16%	100.00%	-
DPS	7.00	7.00	8.00	12.00	5.00	10.00	10.00	-5.76%
YoY %	0.00%	-12.50%	-33.33%	140.00%	-50.00%	0.00%	-	-
Horiz. %	70.00%	70.00%	80.00%	120.00%	50.00%	100.00%	100.00%	-
NAPS	2.55	2.36	2.17	3.14	2.98	2.95	2.96	-2.45%
YoY %	8.05%	8.76%	-30.89%	5.37%	1.02%	-0.34%	-	-
Horiz. %	86.15%	79.73%	73.31%	106.08%	100.68%	99.66%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 90,669
RPS	57.66	53.14	49.96	47.08	20.93	17.94	20.78	18.53%
YoY %	8.51%	6.37%	6.12%	124.94%	16.67%	-13.67%	-	-
Horiz. %	277.48%	255.73%	240.42%	226.56%	100.72%	86.33%	100.00%	-
EPS	8.13	8.25	8.61	4.28	1.97	0.82	1.94	26.96%
YoY %	-1.45%	-4.18%	101.17%	117.26%	140.24%	-57.73%	-	-
Horiz. %	419.07%	425.26%	443.81%	220.62%	101.55%	42.27%	100.00%	-
DPS	2.32	2.17	2.48	2.33	0.97	1.94	1.94	3.02%
YoY %	6.91%	-12.50%	6.44%	140.21%	-50.00%	0.00%	-	-
Horiz. %	119.59%	111.86%	127.84%	120.10%	50.00%	100.00%	100.00%	-
NAPS	0.8464	0.7328	0.6737	0.6092	0.5784	0.5728	0.5745	6.66%
YoY %	15.50%	8.77%	10.59%	5.33%	0.98%	-0.30%	-	-
Horiz. %	147.33%	127.55%	117.27%	106.04%	100.68%	99.70%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.15	2.59	2.53	2.72	2.59	1.44	1.25	-
P/RPS	1.24	1.51	1.57	1.12	2.40	1.56	1.17	0.97%
YoY %	-17.88%	-3.82%	40.18%	-53.33%	53.85%	33.33%	-	-
Horiz. %	105.98%	129.06%	134.19%	95.73%	205.13%	133.33%	100.00%	-
P/EPS	8.78	9.74	9.13	12.32	25.47	34.12	12.48	-5.68%
YoY %	-9.86%	6.68%	-25.89%	-51.63%	-25.35%	173.40%	-	-
Horiz. %	70.35%	78.04%	73.16%	98.72%	204.09%	273.40%	100.00%	-
EY	11.39	10.26	10.96	8.12	3.93	2.93	8.01	6.04%
YoY %	11.01%	-6.39%	34.98%	106.62%	34.13%	-63.42%	-	-
Horiz. %	142.20%	128.09%	136.83%	101.37%	49.06%	36.58%	100.00%	-
DY	3.26	2.70	3.16	4.41	1.93	6.94	8.00	-13.89%
YoY %	20.74%	-14.56%	-28.34%	128.50%	-72.19%	-13.25%	-	-
Horiz. %	40.75%	33.75%	39.50%	55.12%	24.12%	86.75%	100.00%	-
P/NAPS	0.84	1.10	1.17	0.87	0.87	0.49	0.42	12.24%
YoY %	-23.64%	-5.98%	34.48%	0.00%	77.55%	16.67%	-	-
Horiz. %	200.00%	261.90%	278.57%	207.14%	207.14%	116.67%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	17/08/18	18/08/17	26/08/16	21/08/15	22/08/14	27/08/13	27/08/12	-
Price	2.00	2.26	2.89	2.73	2.60	1.38	1.25	-
P/RPS	1.15	1.32	1.80	1.13	2.41	1.49	1.17	-0.28%
YoY %	-12.88%	-26.67%	59.29%	-53.11%	61.74%	27.35%	-	-
Horiz. %	98.29%	112.82%	153.85%	96.58%	205.98%	127.35%	100.00%	-
P/EPS	8.17	8.50	10.43	12.36	25.57	32.70	12.48	-6.81%
YoY %	-3.88%	-18.50%	-15.61%	-51.66%	-21.80%	162.02%	-	-
Horiz. %	65.46%	68.11%	83.57%	99.04%	204.89%	262.02%	100.00%	-
EY	12.24	11.76	9.59	8.09	3.91	3.06	8.01	7.31%
YoY %	4.08%	22.63%	18.54%	106.91%	27.78%	-61.80%	-	-
Horiz. %	152.81%	146.82%	119.73%	101.00%	48.81%	38.20%	100.00%	-
DY	3.50	3.10	2.77	4.40	1.92	7.25	8.00	-12.86%
YoY %	12.90%	11.91%	-37.05%	129.17%	-73.52%	-9.38%	-	-
Horiz. %	43.75%	38.75%	34.62%	55.00%	24.00%	90.62%	100.00%	-
P/NAPS	0.78	0.96	1.33	0.87	0.87	0.47	0.42	10.86%
YoY %	-18.75%	-27.82%	52.87%	0.00%	85.11%	11.90%	-	-
Horiz. %	185.71%	228.57%	316.67%	207.14%	207.14%	111.90%	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