[OIB] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -71.89%
YoY- 1299.46%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 50,030 57,961 67,129 34,125 16,690 18,317 14,812 22.46%
PBT 16,742 17,638 16,649 4,125 1,112 4,145 4,105 26.37%
Tax -4,305 -4,471 -4,156 -937 -416 -2,058 -1,038 26.72%
NP 12,437 13,167 12,493 3,188 696 2,087 3,067 26.25%
-
NP to SH 9,896 9,297 9,749 2,589 185 1,578 2,681 24.29%
-
Tax Rate 25.71% 25.35% 24.96% 22.72% 37.41% 49.65% 25.29% -
Total Cost 37,593 44,794 54,636 30,937 15,994 16,230 11,745 21.37%
-
Net Worth 340,491 311,348 283,327 271,573 272,874 273,882 269,005 4.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 10,142 - - - - - - -
Div Payout % 102.49% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 340,491 311,348 283,327 271,573 272,874 273,882 269,005 4.00%
NOSH 144,890 144,813 90,519 90,524 92,499 90,689 90,574 8.13%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 24.86% 22.72% 18.61% 9.34% 4.17% 11.39% 20.71% -
ROE 2.91% 2.99% 3.44% 0.95% 0.07% 0.58% 1.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.53 40.02 74.16 37.70 18.04 20.20 16.35 13.25%
EPS 6.83 6.42 10.77 2.86 0.20 1.74 2.96 14.93%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.15 3.13 3.00 2.95 3.02 2.97 -3.82%
Adjusted Per Share Value based on latest NOSH - 90,524
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.72 12.42 14.39 7.31 3.58 3.93 3.17 22.49%
EPS 2.12 1.99 2.09 0.55 0.04 0.34 0.57 24.44%
DPS 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7298 0.6673 0.6072 0.5821 0.5848 0.587 0.5766 4.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.52 2.93 3.00 2.58 1.43 1.28 1.24 -
P/RPS 7.30 7.32 4.05 6.84 7.93 6.34 7.58 -0.62%
P/EPS 36.90 45.64 27.86 90.21 715.00 73.56 41.89 -2.08%
EY 2.71 2.19 3.59 1.11 0.14 1.36 2.39 2.11%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.36 0.96 0.86 0.48 0.42 0.42 16.84%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 25/11/11 -
Price 2.40 3.00 4.15 2.50 2.49 1.34 1.31 -
P/RPS 6.95 7.50 5.60 6.63 13.80 6.63 8.01 -2.33%
P/EPS 35.14 46.73 38.53 87.41 1,245.00 77.01 44.26 -3.76%
EY 2.85 2.14 2.60 1.14 0.08 1.30 2.26 3.93%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.40 1.33 0.83 0.84 0.44 0.44 15.02%

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