[OIB] YoY TTM Result on 30-Nov-2019 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- -53.97%
YoY- -53.97%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
Revenue 488,361 336,240 234,595 137,574 268,665 290,644 240,003 14.73%
PBT 113,943 79,538 52,689 46,746 70,407 67,633 64,254 11.71%
Tax -27,343 -21,386 -13,640 -11,294 3,999 -16,473 -15,457 11.66%
NP 86,600 58,152 39,049 35,452 74,406 51,160 48,797 11.73%
-
NP to SH 77,741 50,725 34,675 25,917 56,301 39,701 39,106 14.21%
-
Tax Rate 24.00% 26.89% 25.89% 24.16% -5.68% 24.36% 24.06% -
Total Cost 401,761 278,088 195,546 102,122 194,259 239,484 191,206 15.44%
-
Net Worth 687,569 627,176 483,158 0 449,089 402,631 340,491 14.56%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
Div 23,228 12,191 12,388 12,388 12,388 10,840 10,143 17.38%
Div Payout % 29.88% 24.03% 35.73% 47.80% 22.00% 27.30% 25.94% -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 687,569 627,176 483,158 0 449,089 402,631 340,491 14.56%
NOSH 464,575 464,575 154,858 154,858 154,858 154,858 144,890 25.27%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 17.73% 17.29% 16.65% 25.77% 27.69% 17.60% 20.33% -
ROE 11.31% 8.09% 7.18% 0.00% 12.54% 9.86% 11.49% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
RPS 105.12 72.38 151.49 88.84 173.49 187.68 165.64 -8.41%
EPS 16.73 10.92 22.39 16.74 36.36 25.64 26.99 -8.83%
DPS 5.00 2.62 8.00 8.00 8.00 7.00 7.00 -6.30%
NAPS 1.48 1.35 3.12 0.00 2.90 2.60 2.35 -8.55%
Adjusted Per Share Value based on latest NOSH - 154,858
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
RPS 104.67 72.07 50.28 29.49 57.58 62.29 51.44 14.72%
EPS 16.66 10.87 7.43 5.55 12.07 8.51 8.38 14.21%
DPS 4.98 2.61 2.66 2.66 2.66 2.32 2.17 17.43%
NAPS 1.4737 1.3442 1.0355 0.00 0.9625 0.863 0.7298 14.56%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/09/19 28/09/18 29/09/17 -
Price 1.00 0.985 1.90 2.00 2.10 2.10 2.52 -
P/RPS 0.95 1.36 1.25 2.25 1.21 1.12 1.52 -8.69%
P/EPS 5.98 9.02 8.49 11.95 5.78 8.19 9.34 -8.26%
EY 16.73 11.08 11.78 8.37 17.31 12.21 10.71 9.01%
DY 5.00 2.66 4.21 4.00 3.81 3.33 2.78 12.02%
P/NAPS 0.68 0.73 0.61 0.00 0.72 0.81 1.07 -8.39%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 30/09/17 CAGR
Date 30/01/23 24/01/22 25/01/21 - 19/11/19 22/11/18 27/11/17 -
Price 0.95 0.95 2.71 0.00 2.00 2.08 2.40 -
P/RPS 0.90 1.31 1.79 0.00 1.15 1.11 1.45 -8.81%
P/EPS 5.68 8.70 12.10 0.00 5.50 8.11 8.89 -8.30%
EY 17.61 11.49 8.26 0.00 18.18 12.33 11.25 9.05%
DY 5.26 2.76 2.95 0.00 4.00 3.37 2.92 12.05%
P/NAPS 0.64 0.70 0.87 0.00 0.69 0.80 1.02 -8.62%

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