[OIB] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 123.3%
YoY- 154.68%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 178,673 153,887 173,619 169,478 71,606 57,220 73,175 16.03%
PBT 46,034 35,178 48,521 28,897 13,034 6,932 16,935 18.12%
Tax -11,449 -8,671 -11,852 -7,612 -3,741 -2,605 -4,805 15.56%
NP 34,585 26,507 36,669 21,285 9,293 4,327 12,130 19.07%
-
NP to SH 25,102 19,117 29,039 17,685 6,944 2,954 8,696 19.31%
-
Tax Rate 24.87% 24.65% 24.43% 26.34% 28.70% 37.58% 28.37% -
Total Cost 144,088 127,380 136,950 148,193 62,313 52,893 61,045 15.38%
-
Net Worth 380,950 321,513 302,851 271,658 267,982 266,403 181,062 13.19%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 380,950 321,513 302,851 271,658 267,982 266,403 181,062 13.19%
NOSH 154,858 144,825 144,905 90,552 90,534 90,613 90,531 9.35%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.36% 17.22% 21.12% 12.56% 12.98% 7.56% 16.58% -
ROE 6.59% 5.95% 9.59% 6.51% 2.59% 1.11% 4.80% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 115.38 106.26 119.82 187.16 79.09 63.15 80.83 6.10%
EPS 16.21 13.20 20.04 12.21 7.67 3.26 7.76 13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.22 2.09 3.00 2.96 2.94 2.00 3.50%
Adjusted Per Share Value based on latest NOSH - 90,584
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 38.29 32.98 37.21 36.32 15.35 12.26 15.68 16.03%
EPS 5.38 4.10 6.22 3.79 1.49 0.63 1.86 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8165 0.6891 0.6491 0.5822 0.5744 0.571 0.3881 13.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.19 2.60 2.50 2.30 2.58 1.24 1.21 -
P/RPS 1.90 2.45 2.09 1.23 3.26 1.96 1.50 4.01%
P/EPS 13.51 19.70 12.48 11.78 33.64 38.04 12.60 1.16%
EY 7.40 5.08 8.02 8.49 2.97 2.63 7.94 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 1.20 0.77 0.87 0.42 0.61 6.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 12/05/17 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 -
Price 2.20 2.50 2.60 2.45 2.52 1.45 1.21 -
P/RPS 1.91 2.35 2.17 1.31 3.19 2.30 1.50 4.10%
P/EPS 13.57 18.94 12.97 12.54 32.86 44.48 12.60 1.24%
EY 7.37 5.28 7.71 7.97 3.04 2.25 7.94 -1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 1.24 0.82 0.85 0.49 0.61 6.49%

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