[OIB] YoY Quarter Result on 31-Aug-2020 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

30-Oct-2020

Admission Sponsor

Sponsor

Financial Year

31-Aug-2020

Quarter

31-Aug-2020 [#4]

Profit Trend

QoQ- 1056.26%

YoY--%

Quarter Report

FY2020-5thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	200,911	154,664	60,742	62,414	90,363	94,047	59,500	18.48%
YoY %	29.90%	154.62%	-2.68%	-30.93%	-3.92%	58.06%	-	-
Horiz. %	337.67%	259.94%	102.09%	104.90%	151.87%	158.06%	100.00%	-
PBT	49,382	42,496	9,139	20,743	19,220	29,972	19,135	14.13%
YoY %	16.20%	365.00%	-55.94%	7.92%	-35.87%	56.63%	-	-
Horiz. %	258.07%	222.09%	47.76%	108.40%	100.44%	156.63%	100.00%	-
Tax	3,231	-10,342	-2,561	-4,687	-4,266	-6,952	-4,158	-
YoY %	131.24%	-303.83%	45.36%	-9.87%	38.64%	-67.20%	-	-
Horiz. %	-77.71%	248.73%	61.59%	112.72%	102.60%	167.20%	100.00%	-
NP	52,613	32,154	6,578	16,056	14,954	23,020	14,977	19.14%
YoY %	63.63%	388.81%	-59.03%	7.37%	-35.04%	53.70%	-	-
Horiz. %	351.29%	214.69%	43.92%	107.20%	99.85%	153.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,474	27,640	5,122	15,228	12,819	19,389	11,114	20.55%
YoY %	53.67%	439.63%	-66.36%	18.79%	-33.89%	74.46%	-	-
Horiz. %	382.17%	248.70%	46.09%	137.02%	115.34%	174.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.54%	24.34%	28.02%	22.60%	22.20%	23.19%	21.73%	-
YoY %	-126.87%	-13.13%	23.98%	1.80%	-4.27%	6.72%	-	-
Horiz. %	-30.10%	112.01%	128.95%	104.00%	102.16%	106.72%	100.00%	-
Total Cost	148,298	122,510	54,164	46,358	75,409	71,027	44,523	18.26%
YoY %	21.05%	126.18%	16.84%	-38.52%	6.17%	59.53%	-	-
Horiz. %	333.08%	275.16%	121.65%	104.12%	169.37%	159.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	729,381	678,278	463,272	469,220	394,888	341,988	314,437	12.44%
YoY %	7.53%	46.41%	-1.27%	18.82%	15.47%	8.76%	-	-
Horiz. %	231.96%	215.71%	147.33%	149.23%	125.59%	108.76%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	23,228	23,228	12,191	12,388	10,840	10,143	11,592	10.17%
YoY %	0.00%	90.53%	-1.59%	14.28%	6.87%	-12.50%	-	-
Horiz. %	200.38%	200.38%	105.17%	106.87%	93.51%	87.50%	100.00%	-
Div Payout %	54.69%	84.04%	238.02%	81.35%	84.56%	52.32%	104.30%	-
YoY %	-34.92%	-64.69%	192.59%	-3.80%	61.62%	-49.84%	-	-
Horiz. %	52.44%	80.58%	228.21%	78.00%	81.07%	50.16%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	729,381	678,278	463,272	469,220	394,888	341,988	314,437	12.44%
YoY %	7.53%	46.41%	-1.27%	18.82%	15.47%	8.76%	-	-
Horiz. %	231.96%	215.71%	147.33%	149.23%	125.59%	108.76%	100.00%	-
NOSH	464,575	464,575	464,575	154,858	154,858	144,910	144,902	17.63%
YoY %	0.00%	0.00%	200.00%	0.00%	6.86%	0.01%	-	-
Horiz. %	320.61%	320.61%	320.61%	106.87%	106.87%	100.01%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	26.19%	20.79%	10.83%	25.72%	16.55%	24.48%	25.17%	-
YoY %	25.97%	91.97%	-57.89%	55.41%	-32.39%	-2.74%	-	-
Horiz. %	104.05%	82.60%	43.03%	102.19%	65.75%	97.26%	100.00%	-
ROE	5.82%	4.08%	1.11%	3.25%	3.25%	5.67%	3.53%	-
YoY %	42.65%	267.57%	-65.85%	0.00%	-42.68%	60.62%	-	-
Horiz. %	164.87%	115.58%	31.44%	92.07%	92.07%	160.62%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	43.25	33.29	17.44	40.30	58.35	64.90	41.06	0.72%
YoY %	29.92%	90.88%	-56.72%	-30.93%	-10.09%	58.06%	-	-
Horiz. %	105.33%	81.08%	42.47%	98.15%	142.11%	158.06%	100.00%	-
EPS	9.14	5.95	1.47	9.83	8.28	13.38	7.67	2.47%
YoY %	53.61%	304.76%	-85.05%	18.72%	-38.12%	74.45%	-	-
Horiz. %	119.17%	77.57%	19.17%	128.16%	107.95%	174.45%	100.00%	-
DPS	5.00	5.00	3.50	8.00	7.00	7.00	8.00	-6.34%
YoY %	0.00%	42.86%	-56.25%	14.29%	0.00%	-12.50%	-	-
Horiz. %	62.50%	62.50%	43.75%	100.00%	87.50%	87.50%	100.00%	-
NAPS	1.57	1.46	1.33	3.03	2.55	2.36	2.17	-4.41%
YoY %	7.53%	9.77%	-56.11%	18.82%	8.05%	8.76%	-	-
Horiz. %	72.35%	67.28%	61.29%	139.63%	117.51%	108.76%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 154,858
RPS	43.06	33.15	13.02	13.38	19.37	20.16	12.75	18.49%
YoY %	29.89%	154.61%	-2.69%	-30.92%	-3.92%	58.12%	-	-
Horiz. %	337.73%	260.00%	102.12%	104.94%	151.92%	158.12%	100.00%	-
EPS	9.10	5.92	1.10	3.26	2.75	4.16	2.38	20.56%
YoY %	53.72%	438.18%	-66.26%	18.55%	-33.89%	74.79%	-	-
Horiz. %	382.35%	248.74%	46.22%	136.97%	115.55%	174.79%	100.00%	-
DPS	4.98	4.98	2.61	2.66	2.32	2.17	2.48	10.20%
YoY %	0.00%	90.80%	-1.88%	14.66%	6.91%	-12.50%	-	-
Horiz. %	200.81%	200.81%	105.24%	107.26%	93.55%	87.50%	100.00%	-
NAPS	1.5633	1.4537	0.9929	1.0057	0.8464	0.733	0.6739	12.44%
YoY %	7.54%	46.41%	-1.27%	18.82%	15.47%	8.77%	-	-
Horiz. %	231.98%	215.71%	147.34%	149.24%	125.60%	108.77%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/23	30/08/22	30/08/21	28/08/20	29/06/18	30/06/17	30/06/16	-
Price	1.20	0.96	0.905	1.73	2.15	2.59	2.53	-
P/RPS	2.77	2.88	5.19	4.29	3.68	3.99	6.16	-10.54%
YoY %	-3.82%	-44.51%	20.98%	16.58%	-7.77%	-35.23%	-	-
Horiz. %	44.97%	46.75%	84.25%	69.64%	59.74%	64.77%	100.00%	-
P/EPS	13.13	16.14	61.55	17.59	25.97	19.36	32.99	-12.05%
YoY %	-18.65%	-73.78%	249.91%	-32.27%	34.14%	-41.32%	-	-
Horiz. %	39.80%	48.92%	186.57%	53.32%	78.72%	58.68%	100.00%	-
EY	7.62	6.20	1.62	5.68	3.85	5.17	3.03	13.72%
YoY %	22.90%	282.72%	-71.48%	47.53%	-25.53%	70.63%	-	-
Horiz. %	251.49%	204.62%	53.47%	187.46%	127.06%	170.63%	100.00%	-
DY	4.17	5.21	3.87	4.62	3.26	2.70	3.16	3.94%
YoY %	-19.96%	34.63%	-16.23%	41.72%	20.74%	-14.56%	-	-
Horiz. %	131.96%	164.87%	122.47%	146.20%	103.16%	85.44%	100.00%	-
P/NAPS	0.76	0.66	0.68	0.57	0.84	1.10	1.17	-5.83%
YoY %	15.15%	-2.94%	19.30%	-32.14%	-23.64%	-5.98%	-	-
Horiz. %	64.96%	56.41%	58.12%	48.72%	71.79%	94.02%	100.00%	-

	31/08/23	31/08/22	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/10/23	25/10/22	25/10/21	30/10/20	17/08/18	18/08/17	26/08/16	-
Price	1.21	0.95	0.955	1.72	2.00	2.26	2.89	-
P/RPS	2.80	2.85	5.48	4.27	3.43	3.48	7.04	-12.06%
YoY %	-1.75%	-47.99%	28.34%	24.49%	-1.44%	-50.57%	-	-
Horiz. %	39.77%	40.48%	77.84%	60.65%	48.72%	49.43%	100.00%	-
P/EPS	13.23	15.97	64.95	17.49	24.16	16.89	37.68	-13.57%
YoY %	-17.16%	-75.41%	271.36%	-27.61%	43.04%	-55.18%	-	-
Horiz. %	35.11%	42.38%	172.37%	46.42%	64.12%	44.82%	100.00%	-
EY	7.56	6.26	1.54	5.72	4.14	5.92	2.65	15.73%
YoY %	20.77%	306.49%	-73.08%	38.16%	-30.07%	123.40%	-	-
Horiz. %	285.28%	236.23%	58.11%	215.85%	156.23%	223.40%	100.00%	-
DY	4.13	5.26	3.66	4.65	3.50	3.10	2.77	5.72%
YoY %	-21.48%	43.72%	-21.29%	32.86%	12.90%	11.91%	-	-
Horiz. %	149.10%	189.89%	132.13%	167.87%	126.35%	111.91%	100.00%	-
P/NAPS	0.77	0.65	0.72	0.57	0.78	0.96	1.33	-7.33%
YoY %	18.46%	-9.72%	26.32%	-26.92%	-18.75%	-27.82%	-	-
Horiz. %	57.89%	48.87%	54.14%	42.86%	58.65%	72.18%	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