[OIB] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 1.36%
YoY- -66.03%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 231,492 225,970 95,474 76,293 97,566 82,804 92,537 16.49%
PBT 64,694 38,529 17,378 9,242 22,580 2,962 7,773 42.31%
Tax -15,802 -10,149 -4,988 -3,473 -6,406 -1,306 -3,058 31.45%
NP 48,892 28,380 12,390 5,769 16,173 1,656 4,714 47.62%
-
NP to SH 38,718 23,580 9,258 3,938 11,594 221 4,390 43.69%
-
Tax Rate 24.43% 26.34% 28.70% 37.58% 28.37% 44.09% 39.34% -
Total Cost 182,600 197,590 83,084 70,524 81,393 81,148 87,822 12.96%
-
Net Worth 302,851 271,658 267,982 266,403 181,062 278,510 281,352 1.23%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 302,851 271,658 267,982 266,403 181,062 278,510 281,352 1.23%
NOSH 144,905 90,552 90,534 90,613 90,531 92,222 90,467 8.16%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.12% 12.56% 12.98% 7.56% 16.58% 2.00% 5.09% -
ROE 12.78% 8.68% 3.45% 1.48% 6.40% 0.08% 1.56% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 159.75 249.55 105.46 84.20 107.77 89.79 102.29 7.70%
EPS 26.72 16.28 10.23 4.35 10.35 0.24 4.85 32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 3.00 2.96 2.94 2.00 3.02 3.11 -6.40%
Adjusted Per Share Value based on latest NOSH - 90,267
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 49.62 48.43 20.46 16.35 20.91 17.75 19.83 16.50%
EPS 8.30 5.05 1.98 0.84 2.49 0.05 0.94 43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6491 0.5822 0.5744 0.571 0.3881 0.5969 0.603 1.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.50 2.30 2.58 1.24 1.21 1.25 1.52 -
P/RPS 1.56 0.92 2.45 1.47 1.12 1.39 1.49 0.76%
P/EPS 9.36 8.83 25.23 28.53 9.45 520.83 31.32 -18.21%
EY 10.69 11.32 3.96 3.51 10.58 0.19 3.19 22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.77 0.87 0.42 0.61 0.41 0.49 16.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 12/05/11 12/05/10 -
Price 2.60 2.45 2.52 1.45 1.21 1.28 1.40 -
P/RPS 1.63 0.98 2.39 1.72 1.12 1.43 1.37 2.93%
P/EPS 9.73 9.41 24.64 33.36 9.45 533.33 28.85 -16.55%
EY 10.28 10.63 4.06 3.00 10.58 0.19 3.47 19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.82 0.85 0.49 0.61 0.42 0.45 18.38%

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