[OIB] YoY Quarter Result on 30-Jun-2014 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

22-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- -18.46%

YoY- 160.76%

Quarter Report

FY2014-4thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	94,047	59,500	50,184	26,057	26,475	23,775	32,639	19.27%
YoY %	58.06%	18.56%	92.59%	-1.58%	11.36%	-27.16%	-	-
Horiz. %	288.14%	182.30%	153.75%	79.83%	81.11%	72.84%	100.00%	-
PBT	29,972	19,135	6,878	3,888	2,417	3,786	-6,116	-
YoY %	56.63%	178.21%	76.90%	60.86%	-36.16%	161.90%	-	-
Horiz. %	-490.06%	-312.87%	-112.46%	-63.57%	-39.52%	-61.90%	100.00%	-
Tax	-6,952	-4,158	-1,968	-234	-791	-1,931	-26	153.60%
YoY %	-67.20%	-111.28%	-741.03%	70.42%	59.04%	-7,326.92%	-	-
Horiz. %	26,738.46%	15,992.31%	7,569.23%	900.00%	3,042.31%	7,426.92%	100.00%	-
NP	23,020	14,977	4,910	3,654	1,626	1,855	-6,142	-
YoY %	53.70%	205.03%	34.37%	124.72%	-12.35%	130.20%	-	-
Horiz. %	-374.80%	-243.85%	-79.94%	-59.49%	-26.47%	-30.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,389	11,114	2,304	2,266	869	550	-7,210	-
YoY %	74.46%	382.38%	1.68%	160.76%	58.00%	107.63%	-	-
Horiz. %	-268.92%	-154.15%	-31.96%	-31.43%	-12.05%	-7.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.19%	21.73%	28.61%	6.02%	32.73%	51.00%	-	-
YoY %	6.72%	-24.05%	375.25%	-81.61%	-35.82%	0.00%	-	-
Horiz. %	45.47%	42.61%	56.10%	11.80%	64.18%	100.00%	-	-
Total Cost	71,027	44,523	45,274	22,403	24,849	21,920	38,781	10.60%
YoY %	59.53%	-1.66%	102.09%	-9.84%	13.36%	-43.48%	-	-
Horiz. %	183.15%	114.81%	116.74%	57.77%	64.08%	56.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,988	314,437	272,007	270,107	267,036	181,754	262,588	4.49%
YoY %	8.76%	15.60%	0.70%	1.15%	46.92%	-30.78%	-	-
Horiz. %	130.24%	119.75%	103.59%	102.86%	101.69%	69.22%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	10,143	11,592	10,880	4,532	9,052	9,087	9,054	1.90%
YoY %	-12.50%	6.54%	140.07%	-49.93%	-0.39%	0.36%	-	-
Horiz. %	112.03%	128.03%	120.17%	50.06%	99.98%	100.36%	100.00%	-
Div Payout %	52.32%	104.30%	472.24%	200.00%	1,041.67%	1,652.31%	0.00%	-
YoY %	-49.84%	-77.91%	136.12%	-80.80%	-36.96%	0.00%	-	-
Horiz. %	3.17%	6.31%	28.58%	12.10%	63.04%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	341,988	314,437	272,007	270,107	267,036	181,754	262,588	4.49%
YoY %	8.76%	15.60%	0.70%	1.15%	46.92%	-30.78%	-	-
Horiz. %	130.24%	119.75%	103.59%	102.86%	101.69%	69.22%	100.00%	-
NOSH	144,910	144,902	90,669	90,640	90,520	90,877	90,547	8.14%
YoY %	0.01%	59.81%	0.03%	0.13%	-0.39%	0.36%	-	-
Horiz. %	160.04%	160.03%	100.13%	100.10%	99.97%	100.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	24.48%	25.17%	9.78%	14.02%	6.14%	7.80%	-18.82%	-
YoY %	-2.74%	157.36%	-30.24%	128.34%	-21.28%	141.45%	-	-
Horiz. %	-130.07%	-133.74%	-51.97%	-74.50%	-32.62%	-41.45%	100.00%	-
ROE	5.67%	3.53%	0.85%	0.84%	0.33%	0.30%	-2.75%	-
YoY %	60.62%	315.29%	1.19%	154.55%	10.00%	110.91%	-	-
Horiz. %	-206.18%	-128.36%	-30.91%	-30.55%	-12.00%	-10.91%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	64.90	41.06	55.35	28.75	29.25	26.16	36.05	10.28%
YoY %	58.06%	-25.82%	92.52%	-1.71%	11.81%	-27.43%	-	-
Horiz. %	180.03%	113.90%	153.54%	79.75%	81.14%	72.57%	100.00%	-
EPS	13.38	7.67	1.59	2.50	0.96	0.61	-7.96	-
YoY %	74.45%	382.39%	-36.40%	160.42%	57.38%	107.66%	-	-
Horiz. %	-168.09%	-96.36%	-19.97%	-31.41%	-12.06%	-7.66%	100.00%	-
DPS	7.00	8.00	12.00	5.00	10.00	10.00	10.00	-5.76%
YoY %	-12.50%	-33.33%	140.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	70.00%	80.00%	120.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	2.36	2.17	3.00	2.98	2.95	2.00	2.90	-3.37%
YoY %	8.76%	-27.67%	0.67%	1.02%	47.50%	-31.03%	-	-
Horiz. %	81.38%	74.83%	103.45%	102.76%	101.72%	68.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 90,640
RPS	20.16	12.75	10.76	5.58	5.67	5.10	7.00	19.26%
YoY %	58.12%	18.49%	92.83%	-1.59%	11.18%	-27.14%	-	-
Horiz. %	288.00%	182.14%	153.71%	79.71%	81.00%	72.86%	100.00%	-
EPS	4.16	2.38	0.49	0.49	0.19	0.12	-1.55	-
YoY %	74.79%	385.71%	0.00%	157.89%	58.33%	107.74%	-	-
Horiz. %	-268.39%	-153.55%	-31.61%	-31.61%	-12.26%	-7.74%	100.00%	-
DPS	2.17	2.48	2.33	0.97	1.94	1.95	1.94	1.88%
YoY %	-12.50%	6.44%	140.21%	-50.00%	-0.51%	0.52%	-	-
Horiz. %	111.86%	127.84%	120.10%	50.00%	100.00%	100.52%	100.00%	-
NAPS	0.733	0.6739	0.583	0.5789	0.5723	0.3896	0.5628	4.49%
YoY %	8.77%	15.59%	0.71%	1.15%	46.89%	-30.77%	-	-
Horiz. %	130.24%	119.74%	103.59%	102.86%	101.69%	69.23%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.59	2.53	2.72	2.59	1.44	1.25	1.25	-
P/RPS	3.99	6.16	4.91	9.01	4.92	4.78	3.47	2.35%
YoY %	-35.23%	25.46%	-45.50%	83.13%	2.93%	37.75%	-	-
Horiz. %	114.99%	177.52%	141.50%	259.65%	141.79%	137.75%	100.00%	-
P/EPS	19.36	32.99	107.04	103.60	150.00	206.54	-15.70	-
YoY %	-41.32%	-69.18%	3.32%	-30.93%	-27.37%	1,415.54%	-	-
Horiz. %	-123.31%	-210.13%	-681.78%	-659.87%	-955.41%	-1,315.54%	100.00%	-
EY	5.17	3.03	0.93	0.97	0.67	0.48	-6.37	-
YoY %	70.63%	225.81%	-4.12%	44.78%	39.58%	107.54%	-	-
Horiz. %	-81.16%	-47.57%	-14.60%	-15.23%	-10.52%	-7.54%	100.00%	-
DY	2.70	3.16	4.41	1.93	6.94	8.00	8.00	-16.54%
YoY %	-14.56%	-28.34%	128.50%	-72.19%	-13.25%	0.00%	-	-
Horiz. %	33.75%	39.50%	55.12%	24.12%	86.75%	100.00%	100.00%	-
P/NAPS	1.10	1.17	0.91	0.87	0.49	0.63	0.43	16.92%
YoY %	-5.98%	28.57%	4.60%	77.55%	-22.22%	46.51%	-	-
Horiz. %	255.81%	272.09%	211.63%	202.33%	113.95%	146.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	18/08/17	26/08/16	21/08/15	22/08/14	27/08/13	27/08/12	22/08/11	-
Price	2.26	2.89	2.73	2.60	1.38	1.25	1.24	-
P/RPS	3.48	7.04	4.93	9.04	4.72	4.78	3.44	0.19%
YoY %	-50.57%	42.80%	-45.46%	91.53%	-1.26%	38.95%	-	-
Horiz. %	101.16%	204.65%	143.31%	262.79%	137.21%	138.95%	100.00%	-
P/EPS	16.89	37.68	107.43	104.00	143.75	206.54	-15.57	-
YoY %	-55.18%	-64.93%	3.30%	-27.65%	-30.40%	1,426.53%	-	-
Horiz. %	-108.48%	-242.00%	-689.98%	-667.95%	-923.25%	-1,326.53%	100.00%	-
EY	5.92	2.65	0.93	0.96	0.70	0.48	-6.42	-
YoY %	123.40%	184.95%	-3.12%	37.14%	45.83%	107.48%	-	-
Horiz. %	-92.21%	-41.28%	-14.49%	-14.95%	-10.90%	-7.48%	100.00%	-
DY	3.10	2.77	4.40	1.92	7.25	8.00	8.06	-14.70%
YoY %	11.91%	-37.05%	129.17%	-73.52%	-9.38%	-0.74%	-	-
Horiz. %	38.46%	34.37%	54.59%	23.82%	89.95%	99.26%	100.00%	-
P/NAPS	0.96	1.33	0.91	0.87	0.47	0.63	0.43	14.30%
YoY %	-27.82%	46.15%	4.60%	85.11%	-25.40%	46.51%	-	-
Horiz. %	223.26%	309.30%	211.63%	202.33%	109.30%	146.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos