[OIB] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 176.99%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 54,011 82,006 17,351 24,228 21,568 20,767 23,426 14.92%
PBT 16,613 15,650 5,553 1,793 3,838 -51 1,515 48.99%
Tax -4,240 -3,945 -1,609 -191 -1,499 712 -609 38.14%
NP 12,373 11,705 3,944 1,602 2,339 661 906 54.54%
-
NP to SH 10,193 9,765 2,779 1,011 1,668 157 747 54.52%
-
Tax Rate 25.52% 25.21% 28.98% 10.65% 39.06% - 40.20% -
Total Cost 41,638 70,301 13,407 22,626 19,229 20,106 22,520 10.77%
-
Net Worth 302,604 271,753 267,942 265,387 181,454 278,905 283,313 1.10%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 302,604 271,753 267,942 265,387 181,454 278,905 283,313 1.10%
NOSH 144,786 90,584 90,521 90,267 90,727 92,352 91,097 8.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.91% 14.27% 22.73% 6.61% 10.84% 3.18% 3.87% -
ROE 3.37% 3.59% 1.04% 0.38% 0.92% 0.06% 0.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.30 90.53 19.17 26.84 23.77 22.49 25.72 6.38%
EPS 7.04 6.74 3.07 1.12 1.84 0.17 0.82 43.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 3.00 2.96 2.94 2.00 3.02 3.11 -6.40%
Adjusted Per Share Value based on latest NOSH - 90,267
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.58 17.58 3.72 5.19 4.62 4.45 5.02 14.93%
EPS 2.18 2.09 0.60 0.22 0.36 0.03 0.16 54.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6486 0.5824 0.5743 0.5688 0.3889 0.5978 0.6072 1.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.50 2.30 2.58 1.24 1.21 1.25 1.52 -
P/RPS 6.70 2.54 13.46 4.62 5.09 5.56 5.91 2.11%
P/EPS 35.51 21.34 84.04 110.71 65.82 735.29 185.37 -24.05%
EY 2.82 4.69 1.19 0.90 1.52 0.14 0.54 31.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.77 0.87 0.42 0.61 0.41 0.49 16.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 12/05/11 12/05/10 -
Price 2.60 2.45 2.52 1.45 1.21 1.28 1.40 -
P/RPS 6.97 2.71 13.15 5.40 5.09 5.69 5.44 4.21%
P/EPS 36.93 22.73 82.08 129.46 65.82 752.94 170.73 -22.50%
EY 2.71 4.40 1.22 0.77 1.52 0.13 0.59 28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.82 0.85 0.49 0.61 0.42 0.45 18.38%

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