[OIB] YoY Annualized Quarter Result on 31-Aug-2020 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

30-Oct-2020

Admission Sponsor

Sponsor

Financial Year

31-Aug-2020

Quarter

31-Aug-2020 [#4]

Profit Trend

QoQ- 43.0%

YoY--%

Quarter Report

FY2020-5thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	534,328	475,699	346,795	267,071	269,036	247,934	233,119	12.25%
YoY %	12.32%	37.17%	29.85%	-0.73%	8.51%	6.36%	-	-
Horiz. %	229.21%	204.06%	148.76%	114.56%	115.41%	106.36%	100.00%	-
PBT	102,991	114,245	85,498	71,633	65,254	65,150	67,656	6.03%
YoY %	-9.85%	33.62%	19.36%	9.78%	0.16%	-3.70%	-	-
Horiz. %	152.23%	168.86%	126.37%	105.88%	96.45%	96.30%	100.00%	-
Tax	-9,846	-27,372	-22,999	-17,919	-15,715	-15,623	-16,010	-6.55%
YoY %	64.03%	-19.01%	-28.35%	-14.02%	-0.59%	2.42%	-	-
Horiz. %	61.50%	170.97%	143.65%	111.92%	98.16%	97.58%	100.00%	-
NP	93,145	86,873	62,499	53,714	49,539	49,527	51,646	8.56%
YoY %	7.22%	39.00%	16.36%	8.43%	0.02%	-4.10%	-	-
Horiz. %	180.35%	168.21%	121.01%	104.00%	95.92%	95.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,591	78,267	54,115	42,420	37,921	38,506	40,153	9.42%
YoY %	-2.14%	44.63%	27.57%	11.86%	-1.52%	-4.10%	-	-
Horiz. %	190.75%	194.92%	134.77%	105.65%	94.44%	95.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.56%	23.96%	26.90%	25.02%	24.08%	23.98%	23.66%	-
YoY %	-60.10%	-10.93%	7.51%	3.90%	0.42%	1.35%	-	-
Horiz. %	40.41%	101.27%	113.69%	105.75%	101.78%	101.35%	100.00%	-
Total Cost	441,183	388,826	284,296	213,357	219,497	198,407	181,473	13.18%
YoY %	13.47%	36.77%	33.25%	-2.80%	10.63%	9.33%	-	-
Horiz. %	243.11%	214.26%	156.66%	117.57%	120.95%	109.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	729,381	678,278	463,272	469,220	394,888	341,889	314,329	12.45%
YoY %	7.53%	46.41%	-1.27%	18.82%	15.50%	8.77%	-	-
Horiz. %	232.04%	215.79%	147.38%	149.28%	125.63%	108.77%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	23,228	23,228	12,191	12,388	10,840	10,140	11,588	10.18%
YoY %	0.00%	90.53%	-1.59%	14.28%	6.90%	-12.50%	-	-
Horiz. %	200.45%	200.45%	105.20%	106.90%	93.55%	87.50%	100.00%	-
Div Payout %	30.33%	29.68%	22.53%	29.20%	28.59%	26.34%	28.86%	-
YoY %	2.19%	31.74%	-22.84%	2.13%	8.54%	-8.73%	-	-
Horiz. %	105.09%	102.84%	78.07%	101.18%	99.06%	91.27%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	729,381	678,278	463,272	469,220	394,888	341,889	314,329	12.45%
YoY %	7.53%	46.41%	-1.27%	18.82%	15.50%	8.77%	-	-
Horiz. %	232.04%	215.79%	147.38%	149.28%	125.63%	108.77%	100.00%	-
NOSH	464,575	464,575	464,575	154,858	154,858	144,868	144,852	17.64%
YoY %	0.00%	0.00%	200.00%	0.00%	6.90%	0.01%	-	-
Horiz. %	320.72%	320.72%	320.72%	106.91%	106.91%	100.01%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	17.43%	18.26%	18.02%	20.11%	18.41%	19.98%	22.15%	-
YoY %	-4.55%	1.33%	-10.39%	9.23%	-7.86%	-9.80%	-	-
Horiz. %	78.69%	82.44%	81.35%	90.79%	83.12%	90.20%	100.00%	-
ROE	10.50%	11.54%	11.68%	9.04%	9.60%	11.26%	12.77%	-
YoY %	-9.01%	-1.20%	29.20%	-5.83%	-14.74%	-11.82%	-	-
Horiz. %	82.22%	90.37%	91.46%	70.79%	75.18%	88.18%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	115.01	102.39	99.56	172.46	173.73	171.14	160.94	-4.57%
YoY %	12.33%	2.84%	-42.27%	-0.73%	1.51%	6.34%	-	-
Horiz. %	71.46%	63.62%	61.86%	107.16%	107.95%	106.34%	100.00%	-
EPS	16.49	16.85	15.54	27.39	24.49	26.58	27.72	-6.98%
YoY %	-2.14%	8.43%	-43.26%	11.84%	-7.86%	-4.11%	-	-
Horiz. %	59.49%	60.79%	56.06%	98.81%	88.35%	95.89%	100.00%	-
DPS	5.00	5.00	3.50	8.00	7.00	7.00	8.00	-6.34%
YoY %	0.00%	42.86%	-56.25%	14.29%	0.00%	-12.50%	-	-
Horiz. %	62.50%	62.50%	43.75%	100.00%	87.50%	87.50%	100.00%	-
NAPS	1.57	1.46	1.33	3.03	2.55	2.36	2.17	-4.41%
YoY %	7.53%	9.77%	-56.11%	18.82%	8.05%	8.76%	-	-
Horiz. %	72.35%	67.28%	61.29%	139.63%	117.51%	108.76%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 154,858
RPS	114.52	101.96	74.33	57.24	57.66	53.14	49.96	12.26%
YoY %	12.32%	37.17%	29.86%	-0.73%	8.51%	6.37%	-	-
Horiz. %	229.22%	204.08%	148.78%	114.57%	115.41%	106.37%	100.00%	-
EPS	16.42	16.77	11.60	9.09	8.13	8.25	8.61	9.41%
YoY %	-2.09%	44.57%	27.61%	11.81%	-1.45%	-4.18%	-	-
Horiz. %	190.71%	194.77%	134.73%	105.57%	94.43%	95.82%	100.00%	-
DPS	4.98	4.98	2.61	2.66	2.32	2.17	2.48	10.20%
YoY %	0.00%	90.80%	-1.88%	14.66%	6.91%	-12.50%	-	-
Horiz. %	200.81%	200.81%	105.24%	107.26%	93.55%	87.50%	100.00%	-
NAPS	1.5633	1.4537	0.9929	1.0057	0.8464	0.7328	0.6737	12.45%
YoY %	7.54%	46.41%	-1.27%	18.82%	15.50%	8.77%	-	-
Horiz. %	232.05%	215.78%	147.38%	149.28%	125.63%	108.77%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/23	30/08/22	30/08/21	28/08/20	29/06/18	30/06/17	30/06/16	-
Price	1.20	0.96	0.905	1.73	2.15	2.59	2.53	-
P/RPS	1.04	0.94	0.91	1.00	1.24	1.51	1.57	-5.58%
YoY %	10.64%	3.30%	-9.00%	-19.35%	-17.88%	-3.82%	-	-
Horiz. %	66.24%	59.87%	57.96%	63.69%	78.98%	96.18%	100.00%	-
P/EPS	7.28	5.70	5.83	6.32	8.78	9.74	9.13	-3.10%
YoY %	27.72%	-2.23%	-7.75%	-28.02%	-9.86%	6.68%	-	-
Horiz. %	79.74%	62.43%	63.86%	69.22%	96.17%	106.68%	100.00%	-
EY	13.74	17.55	17.17	15.83	11.39	10.26	10.96	3.20%
YoY %	-21.71%	2.21%	8.46%	38.98%	11.01%	-6.39%	-	-
Horiz. %	125.36%	160.13%	156.66%	144.43%	103.92%	93.61%	100.00%	-
DY	4.17	5.21	3.87	4.62	3.26	2.70	3.16	3.94%
YoY %	-19.96%	34.63%	-16.23%	41.72%	20.74%	-14.56%	-	-
Horiz. %	131.96%	164.87%	122.47%	146.20%	103.16%	85.44%	100.00%	-
P/NAPS	0.76	0.66	0.68	0.57	0.84	1.10	1.17	-5.83%
YoY %	15.15%	-2.94%	19.30%	-32.14%	-23.64%	-5.98%	-	-
Horiz. %	64.96%	56.41%	58.12%	48.72%	71.79%	94.02%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/10/23	25/10/22	25/10/21	30/10/20	17/08/18	18/08/17	26/08/16	-
Price	1.21	0.95	0.955	1.72	2.00	2.26	2.89	-
P/RPS	1.05	0.93	0.96	1.00	1.15	1.32	1.80	-7.23%
YoY %	12.90%	-3.12%	-4.00%	-13.04%	-12.88%	-26.67%	-	-
Horiz. %	58.33%	51.67%	53.33%	55.56%	63.89%	73.33%	100.00%	-
P/EPS	7.34	5.64	6.15	6.28	8.17	8.50	10.43	-4.78%
YoY %	30.14%	-8.29%	-2.07%	-23.13%	-3.88%	-18.50%	-	-
Horiz. %	70.37%	54.07%	58.96%	60.21%	78.33%	81.50%	100.00%	-
EY	13.63	17.73	16.27	15.93	12.24	11.76	9.59	5.02%
YoY %	-23.12%	8.97%	2.13%	30.15%	4.08%	22.63%	-	-
Horiz. %	142.13%	184.88%	169.66%	166.11%	127.63%	122.63%	100.00%	-
DY	4.13	5.26	3.66	4.65	3.50	3.10	2.77	5.72%
YoY %	-21.48%	43.72%	-21.29%	32.86%	12.90%	11.91%	-	-
Horiz. %	149.10%	189.89%	132.13%	167.87%	126.35%	111.91%	100.00%	-
P/NAPS	0.77	0.65	0.72	0.57	0.78	0.96	1.33	-7.33%
YoY %	18.46%	-9.72%	26.32%	-26.92%	-18.75%	-27.82%	-	-
Horiz. %	57.89%	48.87%	54.14%	42.86%	58.65%	72.18%	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