[OIB] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 12.44%
YoY- 1299.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 200,120 231,844 268,516 136,500 66,760 73,268 59,248 22.46%
PBT 66,968 70,552 66,596 16,500 4,448 16,580 16,420 26.37%
Tax -17,220 -17,884 -16,624 -3,748 -1,664 -8,232 -4,152 26.72%
NP 49,748 52,668 49,972 12,752 2,784 8,348 12,268 26.25%
-
NP to SH 39,584 37,188 38,996 10,356 740 6,312 10,724 24.29%
-
Tax Rate 25.71% 25.35% 24.96% 22.72% 37.41% 49.65% 25.29% -
Total Cost 150,372 179,176 218,544 123,748 63,976 64,920 46,980 21.37%
-
Net Worth 340,491 311,348 283,327 271,573 272,874 273,882 269,005 4.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 40,569 - - - - - - -
Div Payout % 102.49% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 340,491 311,348 283,327 271,573 272,874 273,882 269,005 4.00%
NOSH 144,890 144,813 90,519 90,524 92,499 90,689 90,574 8.13%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 24.86% 22.72% 18.61% 9.34% 4.17% 11.39% 20.71% -
ROE 11.63% 11.94% 13.76% 3.81% 0.27% 2.30% 3.99% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 138.12 160.10 296.64 150.79 72.17 80.79 65.41 13.25%
EPS 27.32 25.68 43.08 11.44 0.80 6.96 11.84 14.93%
DPS 28.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.15 3.13 3.00 2.95 3.02 2.97 -3.82%
Adjusted Per Share Value based on latest NOSH - 90,524
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.89 49.69 57.55 29.26 14.31 15.70 12.70 22.46%
EPS 8.48 7.97 8.36 2.22 0.16 1.35 2.30 24.26%
DPS 8.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7298 0.6673 0.6072 0.5821 0.5848 0.587 0.5766 4.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.52 2.93 3.00 2.58 1.43 1.28 1.24 -
P/RPS 1.82 1.83 1.01 1.71 1.98 1.58 1.90 -0.71%
P/EPS 9.22 11.41 6.96 22.55 178.75 18.39 10.47 -2.09%
EY 10.84 8.76 14.36 4.43 0.56 5.44 9.55 2.13%
DY 11.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.36 0.96 0.86 0.48 0.42 0.42 16.84%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 25/11/11 -
Price 2.40 3.00 4.15 2.50 2.49 1.34 1.31 -
P/RPS 1.74 1.87 1.40 1.66 3.45 1.66 2.00 -2.29%
P/EPS 8.78 11.68 9.63 21.85 311.25 19.25 11.06 -3.77%
EY 11.38 8.56 10.38 4.58 0.32 5.19 9.04 3.90%
DY 11.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.40 1.33 0.83 0.84 0.44 0.44 15.02%

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