[OIB] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 73.55%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 192,408 0 107,483 96,610 119,608 87,472 54,255 19.31%
PBT 50,081 0 33,111 29,158 31,908 13,247 7,481 30.37%
Tax -12,796 0 -8,024 -7,085 -7,612 -3,667 -2,132 28.40%
NP 37,285 0 25,087 22,073 24,296 9,580 5,349 31.11%
-
NP to SH 32,605 0 18,664 16,135 18,846 7,920 4,165 33.25%
-
Tax Rate 25.55% - 24.23% 24.30% 23.86% 27.68% 28.50% -
Total Cost 155,123 0 82,396 74,537 95,312 77,892 48,906 17.47%
-
Net Worth 489,352 0 350,674 318,644 292,612 272,447 264,386 8.96%
Dividend
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 489,352 0 350,674 318,644 292,612 272,447 264,386 8.96%
NOSH 154,858 154,858 144,906 144,838 144,857 90,514 90,543 7.77%
Ratio Analysis
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 19.38% 0.00% 23.34% 22.85% 20.31% 10.95% 9.86% -
ROE 6.66% 0.00% 5.32% 5.06% 6.44% 2.91% 1.58% -
Per Share
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 124.25 0.00 74.17 66.70 82.57 96.64 59.92 10.71%
EPS 21.05 0.00 12.88 11.14 13.01 8.75 4.60 23.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 0.00 2.42 2.20 2.02 3.01 2.92 1.10%
Adjusted Per Share Value based on latest NOSH - 144,894
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 41.24 0.00 23.04 20.71 25.64 18.75 11.63 19.31%
EPS 6.99 0.00 4.00 3.46 4.04 1.70 0.89 33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0488 0.00 0.7516 0.6829 0.6272 0.5839 0.5667 8.96%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/21 28/02/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.60 1.96 2.38 2.86 2.65 2.44 2.52 -
P/RPS 2.09 0.00 3.21 4.29 3.21 2.52 4.21 -9.30%
P/EPS 12.35 0.00 18.48 25.67 20.37 27.89 54.78 -18.76%
EY 8.10 0.00 5.41 3.90 4.91 3.59 1.83 23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.98 1.30 1.31 0.81 0.86 -0.66%
Price Multiplier on Announcement Date
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 08/04/21 - 13/02/18 17/02/17 19/02/16 11/02/15 21/02/14 -
Price 2.78 0.00 2.25 2.70 2.45 2.28 2.59 -
P/RPS 2.24 0.00 3.03 4.05 2.97 2.36 4.32 -8.75%
P/EPS 13.20 0.00 17.47 24.24 18.83 26.06 56.30 -18.32%
EY 7.57 0.00 5.72 4.13 5.31 3.84 1.78 22.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 0.93 1.23 1.21 0.76 0.89 -0.15%

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