[OIB] YoY Quarter Result on 30-Sep-2015 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 323.13%
YoY- 276.55%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 71,638 50,030 57,961 67,129 34,125 16,690 18,317 25.50%
PBT 19,121 16,742 17,638 16,649 4,125 1,112 4,145 29.00%
Tax -5,063 -4,305 -4,471 -4,156 -937 -416 -2,058 16.17%
NP 14,058 12,437 13,167 12,493 3,188 696 2,087 37.40%
-
NP to SH 11,676 9,896 9,296 9,749 2,589 185 1,578 39.57%
-
Tax Rate 26.48% 25.71% 25.35% 24.96% 22.72% 37.41% 49.65% -
Total Cost 57,580 37,593 44,794 54,636 30,937 15,994 16,230 23.48%
-
Net Worth 402,631 340,491 311,314 283,327 271,573 272,874 273,882 6.62%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 402,631 340,491 311,314 283,327 271,573 272,874 273,882 6.62%
NOSH 154,858 144,890 144,797 90,519 90,524 92,499 90,689 9.32%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.62% 24.86% 22.72% 18.61% 9.34% 4.17% 11.39% -
ROE 2.90% 2.91% 2.99% 3.44% 0.95% 0.07% 0.58% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 46.26 34.53 40.03 74.16 37.70 18.04 20.20 14.80%
EPS 7.54 6.83 6.42 10.77 2.86 0.20 1.74 27.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.35 2.15 3.13 3.00 2.95 3.02 -2.46%
Adjusted Per Share Value based on latest NOSH - 90,519
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.35 10.72 12.42 14.39 7.31 3.58 3.93 25.47%
EPS 2.50 2.12 1.99 2.09 0.55 0.04 0.34 39.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.863 0.7298 0.6672 0.6072 0.5821 0.5848 0.587 6.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.10 2.52 2.93 3.00 2.58 1.43 1.28 -
P/RPS 4.54 7.30 7.32 4.05 6.84 7.93 6.34 -5.41%
P/EPS 27.85 36.90 45.64 27.86 90.21 715.00 73.56 -14.93%
EY 3.59 2.71 2.19 3.59 1.11 0.14 1.36 17.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.07 1.36 0.96 0.86 0.48 0.42 11.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 27/11/17 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 -
Price 2.08 2.40 3.00 4.15 2.50 2.49 1.34 -
P/RPS 4.50 6.95 7.49 5.60 6.63 13.80 6.63 -6.25%
P/EPS 27.59 35.14 46.73 38.53 87.41 1,245.00 77.01 -15.71%
EY 3.62 2.85 2.14 2.60 1.14 0.08 1.30 18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 1.40 1.33 0.83 0.84 0.44 10.47%

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