[OIB] YoY TTM Result on 30-Jun-2017 [#4]

Stock

[OIB] ORIENTAL INTEREST BHD

Announcement Date

18-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 27.37%

YoY- -4.1%

Quarter Report

FY2017-4thQtrBursaReport.pdf

Latest QR

Upcoming QR

OIB's Result

OIB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	346,795	223,312	269,036	247,934	233,119	219,662	97,663	19.31%
YoY %	55.30%	-17.00%	8.51%	6.36%	6.13%	124.92%	-	-
Horiz. %	355.09%	228.66%	275.47%	253.87%	238.70%	224.92%	100.00%	-
PBT	85,498	47,790	65,254	65,150	67,656	35,775	16,922	25.32%
YoY %	78.90%	-26.76%	0.16%	-3.70%	89.12%	111.41%	-	-
Horiz. %	505.25%	282.41%	385.62%	385.00%	399.81%	211.41%	100.00%	-
Tax	-22,999	-12,357	-15,715	-15,623	-16,010	-9,580	-3,975	27.71%
YoY %	-86.12%	21.37%	-0.59%	2.42%	-67.12%	-141.01%	-	-
Horiz. %	578.59%	310.87%	395.35%	393.03%	402.77%	241.01%	100.00%	-
NP	62,499	35,433	49,539	49,527	51,646	26,195	12,947	24.53%
YoY %	76.39%	-28.47%	0.02%	-4.10%	97.16%	102.32%	-	-
Horiz. %	482.73%	273.68%	382.63%	382.54%	398.90%	202.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,115	31,292	37,921	38,506	40,153	19,989	9,210	27.99%
YoY %	72.94%	-17.48%	-1.52%	-4.10%	100.88%	117.04%	-	-
Horiz. %	587.57%	339.76%	411.74%	418.09%	435.97%	217.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.90%	25.86%	24.08%	23.98%	23.66%	26.78%	23.49%	-
YoY %	4.02%	7.39%	0.42%	1.35%	-11.65%	14.01%	-	-
Horiz. %	114.52%	110.09%	102.51%	102.09%	100.72%	114.01%	100.00%	-
Total Cost	284,296	187,879	219,497	198,407	181,473	193,467	84,716	18.38%
YoY %	51.32%	-14.40%	10.63%	9.33%	-6.20%	128.37%	-	-
Horiz. %	335.59%	221.78%	259.10%	234.20%	214.21%	228.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	463,272	469,220	394,888	341,988	314,437	272,007	270,107	7.80%
YoY %	-1.27%	18.82%	15.47%	8.76%	15.60%	0.70%	-	-
Horiz. %	171.51%	173.72%	146.20%	126.61%	116.41%	100.70%	100.00%	-

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	12,191	12,388	10,840	10,143	11,592	10,880	4,532	14.78%
YoY %	-1.59%	14.28%	6.87%	-12.50%	6.54%	140.07%	-	-
Horiz. %	269.00%	273.35%	239.19%	223.81%	255.78%	240.07%	100.00%	-
Div Payout %	22.53%	39.59%	28.59%	26.34%	28.87%	54.43%	49.21%	-
YoY %	-43.09%	38.47%	8.54%	-8.76%	-46.96%	10.61%	-	-
Horiz. %	45.78%	80.45%	58.10%	53.53%	58.67%	110.61%	100.00%	-

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	463,272	469,220	394,888	341,988	314,437	272,007	270,107	7.80%
YoY %	-1.27%	18.82%	15.47%	8.76%	15.60%	0.70%	-	-
Horiz. %	171.51%	173.72%	146.20%	126.61%	116.41%	100.70%	100.00%	-
NOSH	464,575	154,858	154,858	144,910	144,902	90,669	90,640	25.57%
YoY %	200.00%	0.00%	6.86%	0.01%	59.81%	0.03%	-	-
Horiz. %	512.55%	170.85%	170.85%	159.87%	159.87%	100.03%	100.00%	-

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	18.02%	15.87%	18.41%	19.98%	22.15%	11.93%	13.26%	-
YoY %	13.55%	-13.80%	-7.86%	-9.80%	85.67%	-10.03%	-	-
Horiz. %	135.90%	119.68%	138.84%	150.68%	167.04%	89.97%	100.00%	-
ROE	11.68%	6.67%	9.60%	11.26%	12.77%	7.35%	3.41%	-
YoY %	75.11%	-30.52%	-14.74%	-11.82%	73.74%	115.54%	-	-
Horiz. %	342.52%	195.60%	281.52%	330.21%	374.49%	215.54%	100.00%	-

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	99.56	144.20	173.73	171.09	160.88	242.27	107.75	-1.09%
YoY %	-30.96%	-17.00%	1.54%	6.35%	-33.59%	124.84%	-	-
Horiz. %	92.40%	133.83%	161.23%	158.78%	149.31%	224.84%	100.00%	-
EPS	15.54	20.21	24.49	26.57	27.71	22.05	10.16	6.10%
YoY %	-23.11%	-17.48%	-7.83%	-4.11%	25.67%	117.03%	-	-
Horiz. %	152.95%	198.92%	241.04%	261.52%	272.74%	217.03%	100.00%	-
DPS	3.50	8.00	7.00	7.00	8.00	12.00	5.00	-4.84%
YoY %	-56.25%	14.29%	0.00%	-12.50%	-33.33%	140.00%	-	-
Horiz. %	70.00%	160.00%	140.00%	140.00%	160.00%	240.00%	100.00%	-
NAPS	1.33	3.03	2.55	2.36	2.17	3.00	2.98	-10.63%
YoY %	-56.11%	18.82%	8.05%	8.76%	-27.67%	0.67%	-	-
Horiz. %	44.63%	101.68%	85.57%	79.19%	72.82%	100.67%	100.00%	-

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 144,910
RPS	74.33	47.86	57.66	53.14	49.96	47.08	20.93	19.31%
YoY %	55.31%	-17.00%	8.51%	6.37%	6.12%	124.94%	-	-
Horiz. %	355.14%	228.67%	275.49%	253.89%	238.70%	224.94%	100.00%	-
EPS	11.60	6.71	8.13	8.25	8.61	4.28	1.97	28.02%
YoY %	72.88%	-17.47%	-1.45%	-4.18%	101.17%	117.26%	-	-
Horiz. %	588.83%	340.61%	412.69%	418.78%	437.06%	217.26%	100.00%	-
DPS	2.61	2.66	2.32	2.17	2.48	2.33	0.97	14.79%
YoY %	-1.88%	14.66%	6.91%	-12.50%	6.44%	140.21%	-	-
Horiz. %	269.07%	274.23%	239.18%	223.71%	255.67%	240.21%	100.00%	-
NAPS	0.9929	1.0057	0.8464	0.733	0.6739	0.583	0.5789	7.80%
YoY %	-1.27%	18.82%	15.47%	8.77%	15.59%	0.71%	-	-
Horiz. %	171.51%	173.73%	146.21%	126.62%	116.41%	100.71%	100.00%	-

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/21	28/08/20	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.905	1.73	2.15	2.59	2.53	2.72	2.59	-
P/RPS	0.91	1.20	1.24	1.51	1.57	1.12	2.40	-12.64%
YoY %	-24.17%	-3.23%	-17.88%	-3.82%	40.18%	-53.33%	-	-
Horiz. %	37.92%	50.00%	51.67%	62.92%	65.42%	46.67%	100.00%	-
P/EPS	5.83	8.56	8.78	9.75	9.13	12.34	25.49	-18.58%
YoY %	-31.89%	-2.51%	-9.95%	6.79%	-26.01%	-51.59%	-	-
Horiz. %	22.87%	33.58%	34.44%	38.25%	35.82%	48.41%	100.00%	-
EY	17.17	11.68	11.39	10.26	10.95	8.11	3.92	22.85%
YoY %	47.00%	2.55%	11.01%	-6.30%	35.02%	106.89%	-	-
Horiz. %	438.01%	297.96%	290.56%	261.73%	279.34%	206.89%	100.00%	-
DY	3.87	4.62	3.26	2.70	3.16	4.41	1.93	10.18%
YoY %	-16.23%	41.72%	20.74%	-14.56%	-28.34%	128.50%	-	-
Horiz. %	200.52%	239.38%	168.91%	139.90%	163.73%	228.50%	100.00%	-
P/NAPS	0.68	0.57	0.84	1.10	1.17	0.91	0.87	-3.37%
YoY %	19.30%	-32.14%	-23.64%	-5.98%	28.57%	4.60%	-	-
Horiz. %	78.16%	65.52%	96.55%	126.44%	134.48%	104.60%	100.00%	-

	31/08/21	31/08/20	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/10/21	30/10/20	17/08/18	18/08/17	26/08/16	21/08/15	22/08/14	-
Price	0.955	1.72	2.00	2.26	2.89	2.73	2.60	-
P/RPS	0.96	1.19	1.15	1.32	1.80	1.13	2.41	-12.03%
YoY %	-19.33%	3.48%	-12.88%	-26.67%	59.29%	-53.11%	-	-
Horiz. %	39.83%	49.38%	47.72%	54.77%	74.69%	46.89%	100.00%	-
P/EPS	6.15	8.51	8.17	8.51	10.43	12.38	25.59	-18.02%
YoY %	-27.73%	4.16%	-4.00%	-18.41%	-15.75%	-51.62%	-	-
Horiz. %	24.03%	33.26%	31.93%	33.26%	40.76%	48.38%	100.00%	-
EY	16.27	11.75	12.24	11.76	9.59	8.08	3.91	21.98%
YoY %	38.47%	-4.00%	4.08%	22.63%	18.69%	106.65%	-	-
Horiz. %	416.11%	300.51%	313.04%	300.77%	245.27%	206.65%	100.00%	-
DY	3.66	4.65	3.50	3.10	2.77	4.40	1.92	9.40%
YoY %	-21.29%	32.86%	12.90%	11.91%	-37.05%	129.17%	-	-
Horiz. %	190.63%	242.19%	182.29%	161.46%	144.27%	229.17%	100.00%	-
P/NAPS	0.72	0.57	0.78	0.96	1.33	0.91	0.87	-2.60%
YoY %	26.32%	-26.92%	-18.75%	-27.82%	46.15%	4.60%	-	-
Horiz. %	82.76%	65.52%	89.66%	110.34%	152.87%	104.60%	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