[OIB] YoY Annualized Quarter Result on 31-May-2022 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 15.73%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Revenue 590,556 444,556 428,046 381,404 0 238,230 205,182 15.88%
PBT 104,298 71,478 95,665 101,812 0 61,378 46,904 11.78%
Tax -24,949 -17,436 -22,706 -27,250 0 -15,265 -11,561 11.32%
NP 79,349 54,042 72,958 74,561 0 46,113 35,342 11.93%
-
NP to SH 66,205 45,489 67,502 65,324 0 33,469 25,489 14.23%
-
Tax Rate 23.92% 24.39% 23.73% 26.77% - 24.87% 24.65% -
Total Cost 511,206 390,513 355,088 306,842 0 192,117 169,840 16.60%
-
Net Worth 757,255 687,569 650,405 504,837 0 380,950 321,513 12.68%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Net Worth 757,255 687,569 650,405 504,837 0 380,950 321,513 12.68%
NOSH 464,575 464,575 464,575 464,575 154,858 154,858 144,825 17.64%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
NP Margin 13.44% 12.16% 17.04% 19.55% 0.00% 19.36% 17.22% -
ROE 8.74% 6.62% 10.38% 12.94% 0.00% 8.79% 7.93% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
RPS 127.12 95.69 92.14 123.15 0.00 153.84 141.68 -1.50%
EPS 14.25 9.79 14.53 21.09 0.00 21.61 17.60 -2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.48 1.40 1.63 0.00 2.46 2.22 -4.21%
Adjusted Per Share Value based on latest NOSH - 464,575
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
RPS 126.57 95.28 91.74 81.75 0.00 51.06 43.98 15.87%
EPS 14.19 9.75 14.47 14.00 0.00 7.17 5.46 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.623 1.4737 1.394 1.082 0.00 0.8165 0.6891 12.68%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 30/03/18 31/03/17 -
Price 1.28 1.09 0.95 0.815 1.59 2.19 2.60 -
P/RPS 1.01 1.14 1.03 0.66 0.00 1.42 1.84 -8.02%
P/EPS 8.98 11.13 6.54 3.86 0.00 10.13 14.77 -6.70%
EY 11.13 8.98 15.29 25.88 0.00 9.87 6.77 7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.68 0.50 0.00 0.89 1.17 -5.32%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Date 29/07/24 27/07/23 21/07/22 26/07/21 - 16/05/18 12/05/17 -
Price 1.27 1.16 0.91 0.765 0.00 2.20 2.50 -
P/RPS 1.00 1.21 0.99 0.62 0.00 1.43 1.76 -7.57%
P/EPS 8.91 11.85 6.26 3.63 0.00 10.18 14.20 -6.29%
EY 11.22 8.44 15.97 27.57 0.00 9.82 7.04 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.65 0.47 0.00 0.89 1.13 -5.03%

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