[OIB] YoY Cumulative Quarter Result on 31-Aug-2022 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- 54.6%
YoY- 44.63%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
Revenue 652,472 534,328 475,699 346,795 267,071 269,036 247,934 14.43%
PBT 135,456 102,991 114,245 85,498 71,633 65,254 65,150 10.73%
Tax -33,634 -9,846 -27,372 -22,999 -17,919 -15,715 -15,623 11.27%
NP 101,822 93,145 86,873 62,499 53,714 49,539 49,527 10.56%
-
NP to SH 85,207 76,591 78,267 54,115 42,420 37,921 38,506 11.70%
-
Tax Rate 24.83% 9.56% 23.96% 26.90% 25.02% 24.08% 23.98% -
Total Cost 550,650 441,183 388,826 284,296 213,357 219,497 198,407 15.28%
-
Net Worth 794,421 729,381 678,278 463,272 469,220 394,888 341,889 12.46%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
Div 25,551 23,228 23,228 12,191 12,388 10,840 10,140 13.74%
Div Payout % 29.99% 30.33% 29.68% 22.53% 29.20% 28.59% 26.34% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
Net Worth 794,421 729,381 678,278 463,272 469,220 394,888 341,889 12.46%
NOSH 464,575 464,575 464,575 464,575 154,858 154,858 144,868 17.63%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
NP Margin 15.61% 17.43% 18.26% 18.02% 20.11% 18.41% 19.98% -
ROE 10.73% 10.50% 11.54% 11.68% 9.04% 9.60% 11.26% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
RPS 140.45 115.01 102.39 99.56 172.46 173.73 171.14 -2.71%
EPS 18.34 16.49 16.85 15.54 27.39 24.49 26.58 -5.04%
DPS 5.50 5.00 5.00 3.50 8.00 7.00 7.00 -3.30%
NAPS 1.71 1.57 1.46 1.33 3.03 2.55 2.36 -4.39%
Adjusted Per Share Value based on latest NOSH - 464,575
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
RPS 139.84 114.52 101.96 74.33 57.24 57.66 53.14 14.43%
EPS 18.26 16.42 16.77 11.60 9.09 8.13 8.25 11.70%
DPS 5.48 4.98 4.98 2.61 2.66 2.32 2.17 13.78%
NAPS 1.7027 1.5633 1.4537 0.9929 1.0057 0.8464 0.7328 12.46%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 29/06/18 30/06/17 -
Price 1.33 1.20 0.96 0.905 1.73 2.15 2.59 -
P/RPS 0.95 1.04 0.94 0.91 1.00 1.24 1.51 -6.25%
P/EPS 7.25 7.28 5.70 5.83 6.32 8.78 9.74 -4.03%
EY 13.79 13.74 17.55 17.17 15.83 11.39 10.26 4.20%
DY 4.14 4.17 5.21 3.87 4.62 3.26 2.70 6.13%
P/NAPS 0.78 0.76 0.66 0.68 0.57 0.84 1.10 -4.67%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 30/06/18 30/06/17 CAGR
Date 28/10/24 26/10/23 25/10/22 25/10/21 30/10/20 17/08/18 18/08/17 -
Price 1.36 1.21 0.95 0.955 1.72 2.00 2.26 -
P/RPS 0.97 1.05 0.93 0.96 1.00 1.15 1.32 -4.20%
P/EPS 7.42 7.34 5.64 6.15 6.28 8.17 8.50 -1.87%
EY 13.49 13.63 17.73 16.27 15.93 12.24 11.76 1.93%
DY 4.04 4.13 5.26 3.66 4.65 3.50 3.10 3.75%
P/NAPS 0.80 0.77 0.65 0.72 0.57 0.78 0.96 -2.50%

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