[OIB] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 48.86%
YoY- 154.68%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 238,230 205,182 231,492 225,970 95,474 76,293 97,566 16.03%
PBT 61,378 46,904 64,694 38,529 17,378 9,242 22,580 18.12%
Tax -15,265 -11,561 -15,802 -10,149 -4,988 -3,473 -6,406 15.56%
NP 46,113 35,342 48,892 28,380 12,390 5,769 16,173 19.07%
-
NP to SH 33,469 25,489 38,718 23,580 9,258 3,938 11,594 19.31%
-
Tax Rate 24.87% 24.65% 24.43% 26.34% 28.70% 37.58% 28.37% -
Total Cost 192,117 169,840 182,600 197,590 83,084 70,524 81,393 15.38%
-
Net Worth 380,950 321,513 302,851 271,658 267,982 266,403 181,062 13.19%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 380,950 321,513 302,851 271,658 267,982 266,403 181,062 13.19%
NOSH 154,858 144,825 144,905 90,552 90,534 90,613 90,531 9.35%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.36% 17.22% 21.12% 12.56% 12.98% 7.56% 16.58% -
ROE 8.79% 7.93% 12.78% 8.68% 3.45% 1.48% 6.40% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 153.84 141.68 159.75 249.55 105.46 84.20 107.77 6.10%
EPS 21.61 17.60 26.72 16.28 10.23 4.35 10.35 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.22 2.09 3.00 2.96 2.94 2.00 3.50%
Adjusted Per Share Value based on latest NOSH - 90,584
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.06 43.98 49.62 48.43 20.46 16.35 20.91 16.03%
EPS 7.17 5.46 8.30 5.05 1.98 0.84 2.49 19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8165 0.6891 0.6491 0.5822 0.5744 0.571 0.3881 13.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.19 2.60 2.50 2.30 2.58 1.24 1.21 -
P/RPS 1.42 1.84 1.56 0.92 2.45 1.47 1.12 4.03%
P/EPS 10.13 14.77 9.36 8.83 25.23 28.53 9.45 1.16%
EY 9.87 6.77 10.69 11.32 3.96 3.51 10.58 -1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 1.20 0.77 0.87 0.42 0.61 6.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 12/05/17 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 -
Price 2.20 2.50 2.60 2.45 2.52 1.45 1.21 -
P/RPS 1.43 1.76 1.63 0.98 2.39 1.72 1.12 4.15%
P/EPS 10.18 14.20 9.73 9.41 24.64 33.36 9.45 1.24%
EY 9.82 7.04 10.28 10.63 4.06 3.00 10.58 -1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 1.24 0.82 0.85 0.49 0.61 6.49%

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