[OIB] YoY TTM 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- 18.05%

YoY- 141.61%

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
TTM Result
Revenue	247,934	233,119	219,662	97,663	83,695	96,950	94,742	17.37%
YoY %	6.36%	6.13%	124.92%	16.69%	-13.67%	2.33%	-	-
Horiz. %	261.69%	246.06%	231.85%	103.08%	88.34%	102.33%	100.00%	-
PBT	65,150	67,656	35,775	16,922	9,349	20,721	-3,894	-
YoY %	-3.70%	89.12%	111.41%	81.00%	-54.88%	632.13%	-	-
Horiz. %	-1,673.09%	-1,737.44%	-918.72%	-434.57%	-240.09%	-532.13%	100.00%	-
Tax	-15,623	-16,010	-9,580	-3,975	-3,396	-6,742	-1,006	57.88%
YoY %	2.42%	-67.12%	-141.01%	-17.05%	49.63%	-570.18%	-	-
Horiz. %	1,552.98%	1,591.45%	952.29%	395.13%	337.57%	670.18%	100.00%	-
NP	49,527	51,646	26,195	12,947	5,953	13,979	-4,900	-
YoY %	-4.10%	97.16%	102.32%	117.49%	-57.41%	385.29%	-	-
Horiz. %	-1,010.76%	-1,054.00%	-534.59%	-264.22%	-121.49%	-285.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,506	40,153	19,989	9,210	3,812	8,581	-7,044	-
YoY %	-4.10%	100.88%	117.04%	141.61%	-55.58%	221.82%	-	-
Horiz. %	-546.65%	-570.03%	-283.77%	-130.75%	-54.12%	-121.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.98%	23.66%	26.78%	23.49%	36.32%	32.54%	-	-
YoY %	1.35%	-11.65%	14.01%	-35.32%	11.62%	0.00%	-	-
Horiz. %	73.69%	72.71%	82.30%	72.19%	111.62%	100.00%	-	-
Total Cost	198,407	181,473	193,467	84,716	77,742	82,971	99,642	12.15%
YoY %	9.33%	-6.20%	128.37%	8.97%	-6.30%	-16.73%	-	-
Horiz. %	199.12%	182.13%	194.16%	85.02%	78.02%	83.27%	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 %	26.34%	28.87%	54.43%	49.21%	237.46%	105.91%	0.00%	-
YoY %	-8.76%	-46.96%	10.61%	-79.28%	124.21%	0.00%	-	-
Horiz. %	24.87%	27.26%	51.39%	46.46%	224.21%	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	19.98%	22.15%	11.93%	13.26%	7.11%	14.42%	-5.17%	-
YoY %	-9.80%	85.67%	-10.03%	86.50%	-50.69%	378.92%	-	-
Horiz. %	-386.46%	-428.43%	-230.75%	-256.48%	-137.52%	-278.92%	100.00%	-
ROE	11.26%	12.77%	7.35%	3.41%	1.43%	4.72%	-2.68%	-
YoY %	-11.82%	73.74%	115.54%	138.46%	-69.70%	276.12%	-	-
Horiz. %	-420.15%	-476.49%	-274.25%	-127.24%	-53.36%	-176.12%	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	171.09	160.88	242.27	107.75	92.46	106.68	104.63	8.53%
YoY %	6.35%	-33.59%	124.84%	16.54%	-13.33%	1.96%	-	-
Horiz. %	163.52%	153.76%	231.55%	102.98%	88.37%	101.96%	100.00%	-
EPS	26.57	27.71	22.05	10.16	4.21	9.44	-7.78	-
YoY %	-4.11%	25.67%	117.03%	141.33%	-55.40%	221.34%	-	-
Horiz. %	-341.52%	-356.17%	-283.42%	-130.59%	-54.11%	-121.34%	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	53.14	49.96	47.08	20.93	17.94	20.78	20.31	17.36%
YoY %	6.37%	6.12%	124.94%	16.67%	-13.67%	2.31%	-	-
Horiz. %	261.64%	245.99%	231.81%	103.05%	88.33%	102.31%	100.00%	-
EPS	8.25	8.61	4.28	1.97	0.82	1.84	-1.51	-
YoY %	-4.18%	101.17%	117.26%	140.24%	-55.43%	221.85%	-	-
Horiz. %	-546.36%	-570.20%	-283.44%	-130.46%	-54.30%	-121.85%	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	1.51	1.57	1.12	2.40	1.56	1.17	1.19	4.04%
YoY %	-3.82%	40.18%	-53.33%	53.85%	33.33%	-1.68%	-	-
Horiz. %	126.89%	131.93%	94.12%	201.68%	131.09%	98.32%	100.00%	-
P/EPS	9.75	9.13	12.34	25.49	34.19	13.24	-16.07	-
YoY %	6.79%	-26.01%	-51.59%	-25.45%	158.23%	182.39%	-	-
Horiz. %	-60.67%	-56.81%	-76.79%	-158.62%	-212.76%	-82.39%	100.00%	-
EY	10.26	10.95	8.11	3.92	2.92	7.55	-6.22	-
YoY %	-6.30%	35.02%	106.89%	34.25%	-61.32%	221.38%	-	-
Horiz. %	-164.95%	-176.05%	-130.39%	-63.02%	-46.95%	-121.38%	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	1.32	1.80	1.13	2.41	1.49	1.17	1.19	1.74%
YoY %	-26.67%	59.29%	-53.11%	61.74%	27.35%	-1.68%	-	-
Horiz. %	110.92%	151.26%	94.96%	202.52%	125.21%	98.32%	100.00%	-
P/EPS	8.51	10.43	12.38	25.59	32.77	13.24	-15.94	-
YoY %	-18.41%	-15.75%	-51.62%	-21.91%	147.51%	183.06%	-	-
Horiz. %	-53.39%	-65.43%	-77.67%	-160.54%	-205.58%	-83.06%	100.00%	-
EY	11.76	9.59	8.08	3.91	3.05	7.55	-6.27	-
YoY %	22.63%	18.69%	106.65%	28.20%	-59.60%	220.41%	-	-
Horiz. %	-187.56%	-152.95%	-128.87%	-62.36%	-48.64%	-120.41%	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