[OIB] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -14.05%
YoY- 58.0%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 59,500 50,184 26,057 26,475 23,775 32,639 26,944 14.10%
PBT 19,135 6,878 3,888 2,417 3,786 -6,116 -1,301 -
Tax -4,158 -1,968 -234 -791 -1,931 -26 -338 51.87%
NP 14,977 4,910 3,654 1,626 1,855 -6,142 -1,639 -
-
NP to SH 11,114 2,304 2,266 869 550 -7,210 -2,049 -
-
Tax Rate 21.73% 28.61% 6.02% 32.73% 51.00% - - -
Total Cost 44,523 45,274 22,403 24,849 21,920 38,781 28,583 7.65%
-
Net Worth 314,437 272,007 270,107 267,036 181,754 262,588 280,150 1.94%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,592 10,880 4,532 9,052 9,087 9,054 9,066 4.17%
Div Payout % 104.30% 472.24% 200.00% 1,041.67% 1,652.31% 0.00% 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 314,437 272,007 270,107 267,036 181,754 262,588 280,150 1.94%
NOSH 144,902 90,669 90,640 90,520 90,877 90,547 90,663 8.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 25.17% 9.78% 14.02% 6.14% 7.80% -18.82% -6.08% -
ROE 3.53% 0.85% 0.84% 0.33% 0.30% -2.75% -0.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 41.06 55.35 28.75 29.25 26.16 36.05 29.72 5.52%
EPS 7.67 1.59 2.50 0.96 0.61 -7.96 -2.26 -
DPS 8.00 12.00 5.00 10.00 10.00 10.00 10.00 -3.64%
NAPS 2.17 3.00 2.98 2.95 2.00 2.90 3.09 -5.71%
Adjusted Per Share Value based on latest NOSH - 90,520
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.75 10.76 5.58 5.67 5.10 7.00 5.77 14.11%
EPS 2.38 0.49 0.49 0.19 0.12 -1.55 -0.44 -
DPS 2.48 2.33 0.97 1.94 1.95 1.94 1.94 4.17%
NAPS 0.6739 0.583 0.5789 0.5723 0.3896 0.5628 0.6004 1.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.53 2.72 2.59 1.44 1.25 1.25 1.36 -
P/RPS 6.16 4.91 9.01 4.92 4.78 3.47 4.58 5.05%
P/EPS 32.99 107.04 103.60 150.00 206.54 -15.70 -60.18 -
EY 3.03 0.93 0.97 0.67 0.48 -6.37 -1.66 -
DY 3.16 4.41 1.93 6.94 8.00 8.00 7.35 -13.11%
P/NAPS 1.17 0.91 0.87 0.49 0.63 0.43 0.44 17.68%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 22/08/14 27/08/13 27/08/12 22/08/11 30/08/10 -
Price 2.89 2.73 2.60 1.38 1.25 1.24 1.26 -
P/RPS 7.04 4.93 9.04 4.72 4.78 3.44 4.24 8.80%
P/EPS 37.68 107.43 104.00 143.75 206.54 -15.57 -55.75 -
EY 2.65 0.93 0.96 0.70 0.48 -6.42 -1.79 -
DY 2.77 4.40 1.92 7.25 8.00 8.06 7.94 -16.08%
P/NAPS 1.33 0.91 0.87 0.47 0.63 0.43 0.41 21.64%

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