[OIB] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -13.22%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 384,816 0 214,966 193,220 239,216 174,944 108,510 19.31%
PBT 100,162 0 66,222 58,316 63,816 26,494 14,962 30.37%
Tax -25,592 0 -16,048 -14,170 -15,224 -7,334 -4,264 28.40%
NP 74,570 0 50,174 44,146 48,592 19,160 10,698 31.11%
-
NP to SH 65,210 0 37,328 32,270 37,692 15,840 8,330 33.25%
-
Tax Rate 25.55% - 24.23% 24.30% 23.86% 27.68% 28.50% -
Total Cost 310,246 0 164,792 149,074 190,624 155,784 97,812 17.47%
-
Net Worth 489,352 0 350,674 318,644 292,612 272,447 264,386 8.96%
Dividend
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 489,352 0 350,674 318,644 292,612 272,447 264,386 8.96%
NOSH 154,858 154,858 144,906 144,838 144,857 90,514 90,543 7.77%
Ratio Analysis
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 19.38% 0.00% 23.34% 22.85% 20.31% 10.95% 9.86% -
ROE 13.33% 0.00% 10.64% 10.13% 12.88% 5.81% 3.15% -
Per Share
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 248.50 0.00 148.35 133.40 165.14 193.28 119.84 10.71%
EPS 42.10 0.00 25.76 22.28 26.02 17.50 9.20 23.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 0.00 2.42 2.20 2.02 3.01 2.92 1.10%
Adjusted Per Share Value based on latest NOSH - 144,894
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 82.48 0.00 46.07 41.41 51.27 37.50 23.26 19.31%
EPS 13.98 0.00 8.00 6.92 8.08 3.39 1.79 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0488 0.00 0.7516 0.6829 0.6272 0.5839 0.5667 8.96%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/21 28/02/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.60 1.96 2.38 2.86 2.65 2.44 2.52 -
P/RPS 1.05 0.00 1.60 2.14 1.60 1.26 2.10 -9.21%
P/EPS 6.17 0.00 9.24 12.84 10.18 13.94 27.39 -18.77%
EY 16.20 0.00 10.82 7.79 9.82 7.17 3.65 23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.98 1.30 1.31 0.81 0.86 -0.66%
Price Multiplier on Announcement Date
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 08/04/21 - 13/02/18 17/02/17 19/02/16 11/02/15 21/02/14 -
Price 2.78 0.00 2.25 2.70 2.45 2.28 2.59 -
P/RPS 1.12 0.00 1.52 2.02 1.48 1.18 2.16 -8.75%
P/EPS 6.60 0.00 8.73 12.12 9.42 13.03 28.15 -18.32%
EY 15.15 0.00 11.45 8.25 10.62 7.68 3.55 22.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.93 1.23 1.21 0.76 0.89 -0.15%

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