[OIB] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -95.16%
YoY- -88.28%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 57,961 67,129 34,125 16,690 18,317 14,812 21,423 18.02%
PBT 17,638 16,649 4,125 1,112 4,145 4,105 2,192 41.51%
Tax -4,471 -4,156 -937 -416 -2,058 -1,038 -1,019 27.92%
NP 13,167 12,493 3,188 696 2,087 3,067 1,173 49.57%
-
NP to SH 9,297 9,749 2,589 185 1,578 2,681 892 47.74%
-
Tax Rate 25.35% 24.96% 22.72% 37.41% 49.65% 25.29% 46.49% -
Total Cost 44,794 54,636 30,937 15,994 16,230 11,745 20,250 14.13%
-
Net Worth 311,348 283,327 271,573 272,874 273,882 269,005 279,313 1.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 311,348 283,327 271,573 272,874 273,882 269,005 279,313 1.82%
NOSH 144,813 90,519 90,524 92,499 90,689 90,574 90,101 8.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.72% 18.61% 9.34% 4.17% 11.39% 20.71% 5.48% -
ROE 2.99% 3.44% 0.95% 0.07% 0.58% 1.00% 0.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.02 74.16 37.70 18.04 20.20 16.35 23.78 9.05%
EPS 6.42 10.77 2.86 0.20 1.74 2.96 0.99 36.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 3.13 3.00 2.95 3.02 2.97 3.10 -5.91%
Adjusted Per Share Value based on latest NOSH - 92,499
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.42 14.39 7.31 3.58 3.93 3.17 4.59 18.02%
EPS 1.99 2.09 0.55 0.04 0.34 0.57 0.19 47.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6673 0.6072 0.5821 0.5848 0.587 0.5766 0.5986 1.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.93 3.00 2.58 1.43 1.28 1.24 1.33 -
P/RPS 7.32 4.05 6.84 7.93 6.34 7.58 5.59 4.59%
P/EPS 45.64 27.86 90.21 715.00 73.56 41.89 134.34 -16.45%
EY 2.19 3.59 1.11 0.14 1.36 2.39 0.74 19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.96 0.86 0.48 0.42 0.42 0.43 21.13%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 25/11/11 12/11/10 -
Price 3.00 4.15 2.50 2.49 1.34 1.31 1.39 -
P/RPS 7.50 5.60 6.63 13.80 6.63 8.01 5.85 4.22%
P/EPS 46.73 38.53 87.41 1,245.00 77.01 44.26 140.40 -16.73%
EY 2.14 2.60 1.14 0.08 1.30 2.26 0.71 20.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 0.83 0.84 0.44 0.44 0.45 20.80%

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