[OIB] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 205.91%
YoY- 90.16%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 107,483 96,610 119,608 87,472 54,255 32,992 51,607 12.99%
PBT 33,111 29,158 31,908 13,247 7,481 5,139 13,097 16.70%
Tax -8,024 -7,085 -7,612 -3,667 -2,132 -2,414 -3,312 15.87%
NP 25,087 22,073 24,296 9,580 5,349 2,725 9,785 16.97%
-
NP to SH 18,664 16,135 18,846 7,920 4,165 1,943 7,022 17.67%
-
Tax Rate 24.23% 24.30% 23.86% 27.68% 28.50% 46.97% 25.29% -
Total Cost 82,396 74,537 95,312 77,892 48,906 30,267 41,822 11.95%
-
Net Worth 350,674 318,644 292,612 272,447 264,386 266,597 180,979 11.64%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 350,674 318,644 292,612 272,447 264,386 266,597 180,979 11.64%
NOSH 144,906 144,838 144,857 90,514 90,543 90,372 90,489 8.15%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 23.34% 22.85% 20.31% 10.95% 9.86% 8.26% 18.96% -
ROE 5.32% 5.06% 6.44% 2.91% 1.58% 0.73% 3.88% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 74.17 66.70 82.57 96.64 59.92 36.51 57.03 4.47%
EPS 12.88 11.14 13.01 8.75 4.60 2.15 7.76 8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.20 2.02 3.01 2.92 2.95 2.00 3.22%
Adjusted Per Share Value based on latest NOSH - 90,509
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.04 20.71 25.64 18.75 11.63 7.07 11.06 12.99%
EPS 4.00 3.46 4.04 1.70 0.89 0.42 1.51 17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7516 0.6829 0.6272 0.5839 0.5667 0.5714 0.3879 11.64%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.38 2.86 2.65 2.44 2.52 1.27 1.27 -
P/RPS 3.21 4.29 3.21 2.52 4.21 3.48 2.23 6.25%
P/EPS 18.48 25.67 20.37 27.89 54.78 59.07 16.37 2.03%
EY 5.41 3.90 4.91 3.59 1.83 1.69 6.11 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.30 1.31 0.81 0.86 0.43 0.64 7.35%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 17/02/17 19/02/16 11/02/15 21/02/14 25/02/13 29/02/12 -
Price 2.25 2.70 2.45 2.28 2.59 1.25 1.25 -
P/RPS 3.03 4.05 2.97 2.36 4.32 3.42 2.19 5.55%
P/EPS 17.47 24.24 18.83 26.06 56.30 58.14 16.11 1.35%
EY 5.72 4.13 5.31 3.84 1.78 1.72 6.21 -1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.23 1.21 0.76 0.89 0.42 0.63 6.70%

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