[OIB] YoY Cumulative Quarter Result on 30-Nov-2021 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
24-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- -78.38%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Revenue 125,825 89,578 76,916 87,471 0 43,759 71,638 11.51%
PBT 24,874 17,011 17,313 23,273 0 23,843 19,121 5.21%
Tax -5,973 -4,257 -4,286 -5,899 0 -5,562 -5,063 3.24%
NP 18,901 12,754 13,027 17,374 0 18,281 14,058 5.89%
-
NP to SH 15,849 11,175 11,701 15,091 0 11,128 11,676 6.08%
-
Tax Rate 24.01% 25.02% 24.76% 25.35% - 23.33% 26.48% -
Total Cost 106,924 76,824 63,889 70,097 0 25,478 57,580 12.71%
-
Net Worth 747,964 687,569 627,176 483,158 0 449,089 402,631 12.72%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Net Worth 747,964 687,569 627,176 483,158 0 449,089 402,631 12.72%
NOSH 464,575 464,575 464,575 154,858 154,858 154,858 154,858 23.67%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
NP Margin 15.02% 14.24% 16.94% 19.86% 0.00% 41.78% 19.62% -
ROE 2.12% 1.63% 1.87% 3.12% 0.00% 2.48% 2.90% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
RPS 27.08 19.28 16.56 56.48 0.00 28.26 46.26 -9.83%
EPS 3.41 2.41 2.52 9.75 0.00 7.19 7.54 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.48 1.35 3.12 0.00 2.90 2.60 -8.85%
Adjusted Per Share Value based on latest NOSH - 464,575
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
RPS 26.97 19.20 16.49 18.75 0.00 9.38 15.35 11.51%
EPS 3.40 2.40 2.51 3.23 0.00 2.39 2.50 6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6031 1.4737 1.3442 1.0355 0.00 0.9625 0.863 12.72%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/09/19 28/09/18 -
Price 1.29 1.00 0.985 1.90 2.00 2.10 2.10 -
P/RPS 4.76 5.19 5.95 3.36 0.00 7.43 4.54 0.91%
P/EPS 37.81 41.57 39.11 19.50 0.00 29.22 27.85 6.09%
EY 2.64 2.41 2.56 5.13 0.00 3.42 3.59 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.73 0.61 0.00 0.72 0.81 -0.23%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Date 29/01/24 30/01/23 24/01/22 25/01/21 - 19/11/19 22/11/18 -
Price 1.20 0.95 0.95 2.71 0.00 2.00 2.08 -
P/RPS 4.43 4.93 5.74 4.80 0.00 7.08 4.50 -0.30%
P/EPS 35.18 39.49 37.72 27.81 0.00 27.83 27.59 4.81%
EY 2.84 2.53 2.65 3.60 0.00 3.59 3.62 -4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.70 0.87 0.00 0.69 0.80 -1.24%

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