[OIB] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

17-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 13.3%

YoY- -1.52%

Quarter Report

FY2018-4thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	475,699	346,795	267,071	269,036	247,934	233,119	219,662	11.36%
YoY %	37.17%	29.85%	-0.73%	8.51%	6.36%	6.13%	-	-
Horiz. %	216.56%	157.88%	121.58%	122.48%	112.87%	106.13%	100.00%	-
PBT	114,245	85,498	71,633	65,254	65,150	67,656	35,774	17.56%
YoY %	33.62%	19.36%	9.78%	0.16%	-3.70%	89.12%	-	-
Horiz. %	319.35%	238.99%	200.24%	182.41%	182.12%	189.12%	100.00%	-
Tax	-27,372	-22,999	-17,919	-15,715	-15,623	-16,010	-9,580	15.75%
YoY %	-19.01%	-28.35%	-14.02%	-0.59%	2.42%	-67.12%	-	-
Horiz. %	285.72%	240.07%	187.05%	164.04%	163.08%	167.12%	100.00%	-
NP	86,873	62,499	53,714	49,539	49,527	51,646	26,194	18.18%
YoY %	39.00%	16.36%	8.43%	0.02%	-4.10%	97.17%	-	-
Horiz. %	331.65%	238.60%	205.06%	189.12%	189.08%	197.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,267	54,115	42,420	37,921	38,506	40,153	19,988	20.95%
YoY %	44.63%	27.57%	11.86%	-1.52%	-4.10%	100.89%	-	-
Horiz. %	391.57%	270.74%	212.23%	189.72%	192.65%	200.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	26.90%	25.02%	24.08%	23.98%	23.66%	26.78%	-
YoY %	-10.93%	7.51%	3.90%	0.42%	1.35%	-11.65%	-	-
Horiz. %	89.47%	100.45%	93.43%	89.92%	89.54%	88.35%	100.00%	-
Total Cost	388,826	284,296	213,357	219,497	198,407	181,473	193,468	10.21%
YoY %	36.77%	33.25%	-2.80%	10.63%	9.33%	-6.20%	-	-
Horiz. %	200.98%	146.95%	110.28%	113.45%	102.55%	93.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	678,278	463,272	469,220	394,888	341,889	314,329	284,249	12.88%
YoY %	46.41%	-1.27%	18.82%	15.50%	8.77%	10.58%	-	-
Horiz. %	238.62%	162.98%	165.07%	138.92%	120.28%	110.58%	100.00%	-

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	23,228	12,191	12,388	10,840	10,140	11,588	10,863	11.17%
YoY %	90.53%	-1.59%	14.28%	6.90%	-12.50%	6.67%	-	-
Horiz. %	213.83%	112.22%	114.04%	99.79%	93.34%	106.67%	100.00%	-
Div Payout %	29.68%	22.53%	29.20%	28.59%	26.34%	28.86%	54.35%	-
YoY %	31.74%	-22.84%	2.13%	8.54%	-8.73%	-46.90%	-	-
Horiz. %	54.61%	41.45%	53.73%	52.60%	48.46%	53.10%	100.00%	-

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	678,278	463,272	469,220	394,888	341,889	314,329	284,249	12.88%
YoY %	46.41%	-1.27%	18.82%	15.50%	8.77%	10.58%	-	-
Horiz. %	238.62%	162.98%	165.07%	138.92%	120.28%	110.58%	100.00%	-
NOSH	464,575	464,575	154,858	154,858	144,868	144,852	90,525	25.60%
YoY %	0.00%	200.00%	0.00%	6.90%	0.01%	60.01%	-	-
Horiz. %	513.20%	513.20%	171.07%	171.07%	160.03%	160.01%	100.00%	-

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	18.26%	18.02%	20.11%	18.41%	19.98%	22.15%	11.92%	-
YoY %	1.33%	-10.39%	9.23%	-7.86%	-9.80%	85.82%	-	-
Horiz. %	153.19%	151.17%	168.71%	154.45%	167.62%	185.82%	100.00%	-
ROE	11.54%	11.68%	9.04%	9.60%	11.26%	12.77%	7.03%	-
YoY %	-1.20%	29.20%	-5.83%	-14.74%	-11.82%	81.65%	-	-
Horiz. %	164.15%	166.15%	128.59%	136.56%	160.17%	181.65%	100.00%	-

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	102.39	99.56	172.46	173.73	171.14	160.94	242.65	-11.33%
YoY %	2.84%	-42.27%	-0.73%	1.51%	6.34%	-33.67%	-	-
Horiz. %	42.20%	41.03%	71.07%	71.60%	70.53%	66.33%	100.00%	-
EPS	16.85	15.54	27.39	24.49	26.58	27.72	22.08	-3.69%
YoY %	8.43%	-43.26%	11.84%	-7.86%	-4.11%	25.54%	-	-
Horiz. %	76.31%	70.38%	124.05%	110.91%	120.38%	125.54%	100.00%	-
DPS	5.00	3.50	8.00	7.00	7.00	8.00	12.00	-11.48%
YoY %	42.86%	-56.25%	14.29%	0.00%	-12.50%	-33.33%	-	-
Horiz. %	41.67%	29.17%	66.67%	58.33%	58.33%	66.67%	100.00%	-
NAPS	1.46	1.33	3.03	2.55	2.36	2.17	3.14	-10.12%
YoY %	9.77%	-56.11%	18.82%	8.05%	8.76%	-30.89%	-	-
Horiz. %	46.50%	42.36%	96.50%	81.21%	75.16%	69.11%	100.00%	-

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 154,858
RPS	101.96	74.33	57.24	57.66	53.14	49.96	47.08	11.37%
YoY %	37.17%	29.86%	-0.73%	8.51%	6.37%	6.12%	-	-
Horiz. %	216.57%	157.88%	121.58%	122.47%	112.87%	106.12%	100.00%	-
EPS	16.77	11.60	9.09	8.13	8.25	8.61	4.28	20.96%
YoY %	44.57%	27.61%	11.81%	-1.45%	-4.18%	101.17%	-	-
Horiz. %	391.82%	271.03%	212.38%	189.95%	192.76%	201.17%	100.00%	-
DPS	4.98	2.61	2.66	2.32	2.17	2.48	2.33	11.16%
YoY %	90.80%	-1.88%	14.66%	6.91%	-12.50%	6.44%	-	-
Horiz. %	213.73%	112.02%	114.16%	99.57%	93.13%	106.44%	100.00%	-
NAPS	1.4537	0.9929	1.0057	0.8464	0.7328	0.6737	0.6092	12.88%
YoY %	46.41%	-1.27%	18.82%	15.50%	8.77%	10.59%	-	-
Horiz. %	238.62%	162.98%	165.09%	138.94%	120.29%	110.59%	100.00%	-

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/22	30/08/21	28/08/20	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.96	0.905	1.73	2.15	2.59	2.53	2.72	-
P/RPS	0.94	0.91	1.00	1.24	1.51	1.57	1.12	-2.41%
YoY %	3.30%	-9.00%	-19.35%	-17.88%	-3.82%	40.18%	-	-
Horiz. %	83.93%	81.25%	89.29%	110.71%	134.82%	140.18%	100.00%	-
P/EPS	5.70	5.83	6.32	8.78	9.74	9.13	12.32	-10.18%
YoY %	-2.23%	-7.75%	-28.02%	-9.86%	6.68%	-25.89%	-	-
Horiz. %	46.27%	47.32%	51.30%	71.27%	79.06%	74.11%	100.00%	-
EY	17.55	17.17	15.83	11.39	10.26	10.96	8.12	11.33%
YoY %	2.21%	8.46%	38.98%	11.01%	-6.39%	34.98%	-	-
Horiz. %	216.13%	211.45%	194.95%	140.27%	126.35%	134.98%	100.00%	-
DY	5.21	3.87	4.62	3.26	2.70	3.16	4.41	2.35%
YoY %	34.63%	-16.23%	41.72%	20.74%	-14.56%	-28.34%	-	-
Horiz. %	118.14%	87.76%	104.76%	73.92%	61.22%	71.66%	100.00%	-
P/NAPS	0.66	0.68	0.57	0.84	1.10	1.17	0.87	-3.77%
YoY %	-2.94%	19.30%	-32.14%	-23.64%	-5.98%	34.48%	-	-
Horiz. %	75.86%	78.16%	65.52%	96.55%	126.44%	134.48%	100.00%	-

	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/10/22	25/10/21	30/10/20	17/08/18	18/08/17	26/08/16	21/08/15	-
Price	0.95	0.955	1.72	2.00	2.26	2.89	2.73	-
P/RPS	0.93	0.96	1.00	1.15	1.32	1.80	1.13	-2.67%
YoY %	-3.12%	-4.00%	-13.04%	-12.88%	-26.67%	59.29%	-	-
Horiz. %	82.30%	84.96%	88.50%	101.77%	116.81%	159.29%	100.00%	-
P/EPS	5.64	6.15	6.28	8.17	8.50	10.43	12.36	-10.35%
YoY %	-8.29%	-2.07%	-23.13%	-3.88%	-18.50%	-15.61%	-	-
Horiz. %	45.63%	49.76%	50.81%	66.10%	68.77%	84.39%	100.00%	-
EY	17.73	16.27	15.93	12.24	11.76	9.59	8.09	11.55%
YoY %	8.97%	2.13%	30.15%	4.08%	22.63%	18.54%	-	-
Horiz. %	219.16%	201.11%	196.91%	151.30%	145.36%	118.54%	100.00%	-
DY	5.26	3.66	4.65	3.50	3.10	2.77	4.40	2.51%
YoY %	43.72%	-21.29%	32.86%	12.90%	11.91%	-37.05%	-	-
Horiz. %	119.55%	83.18%	105.68%	79.55%	70.45%	62.95%	100.00%	-
P/NAPS	0.65	0.72	0.57	0.78	0.96	1.33	0.87	-3.98%
YoY %	-9.72%	26.32%	-26.92%	-18.75%	-27.82%	52.87%	-	-
Horiz. %	74.71%	82.76%	65.52%	89.66%	110.34%	152.87%	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