[OIB] YoY Annualized Quarter Result on 30-Nov-2023 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
29-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
30-Nov-2023 [#1]
Profit Trend
QoQ- -17.23%
YoY- 41.83%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Revenue 503,300 358,312 307,664 349,884 0 175,036 286,552 11.51%
PBT 99,496 68,044 69,252 93,092 0 95,372 76,484 5.21%
Tax -23,892 -17,028 -17,144 -23,596 0 -22,248 -20,252 3.24%
NP 75,604 51,016 52,108 69,496 0 73,124 56,232 5.89%
-
NP to SH 63,396 44,700 46,804 60,364 0 44,512 46,704 6.08%
-
Tax Rate 24.01% 25.02% 24.76% 25.35% - 23.33% 26.48% -
Total Cost 427,696 307,296 255,556 280,388 0 101,912 230,320 12.71%
-
Net Worth 747,964 687,569 627,176 483,158 0 449,089 402,631 12.72%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Net Worth 747,964 687,569 627,176 483,158 0 449,089 402,631 12.72%
NOSH 464,575 464,575 464,575 154,858 154,858 154,858 154,858 23.67%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
NP Margin 15.02% 14.24% 16.94% 19.86% 0.00% 41.78% 19.62% -
ROE 8.48% 6.50% 7.46% 12.49% 0.00% 9.91% 11.60% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
RPS 108.34 77.13 66.22 225.94 0.00 113.03 185.04 -9.83%
EPS 13.64 9.64 10.08 39.00 0.00 28.76 30.16 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.48 1.35 3.12 0.00 2.90 2.60 -8.85%
Adjusted Per Share Value based on latest NOSH - 464,575
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
RPS 107.87 76.80 65.94 74.99 0.00 37.52 61.42 11.50%
EPS 13.59 9.58 10.03 12.94 0.00 9.54 10.01 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6031 1.4737 1.3442 1.0355 0.00 0.9625 0.863 12.72%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/09/19 28/09/18 -
Price 1.29 1.00 0.985 1.90 2.00 2.10 2.10 -
P/RPS 1.19 1.30 1.49 0.84 0.00 1.86 1.13 1.00%
P/EPS 9.45 10.39 9.78 4.87 0.00 7.31 6.96 6.09%
EY 10.58 9.62 10.23 20.52 0.00 13.69 14.36 -5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.73 0.61 0.00 0.72 0.81 -0.23%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Date 29/01/24 30/01/23 24/01/22 25/01/21 - 19/11/19 22/11/18 -
Price 1.20 0.95 0.95 2.71 0.00 2.00 2.08 -
P/RPS 1.11 1.23 1.43 1.20 0.00 1.77 1.12 -0.17%
P/EPS 8.79 9.87 9.43 6.95 0.00 6.96 6.90 4.79%
EY 11.37 10.13 10.60 14.38 0.00 14.37 14.50 -4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.70 0.87 0.00 0.69 0.80 -1.24%

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