[OIB] YoY TTM Result on 30-Nov-2020 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
25-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 10.81%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Revenue 570,575 488,361 336,240 234,595 137,574 268,665 290,644 13.93%
PBT 110,854 113,943 79,538 52,689 46,746 70,407 67,633 10.02%
Tax -11,562 -27,343 -21,386 -13,640 -11,294 3,999 -16,473 -6.61%
NP 99,292 86,600 58,152 39,049 35,452 74,406 51,160 13.68%
-
NP to SH 81,265 77,741 50,725 34,675 25,917 56,301 39,701 14.86%
-
Tax Rate 10.43% 24.00% 26.89% 25.89% 24.16% -5.68% 24.36% -
Total Cost 471,283 401,761 278,088 195,546 102,122 194,259 239,484 13.99%
-
Net Worth 747,964 687,569 627,176 483,158 0 449,089 402,631 12.72%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Div 23,228 23,228 12,191 12,388 12,388 12,388 10,840 15.88%
Div Payout % 28.58% 29.88% 24.03% 35.73% 47.80% 22.00% 27.30% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Net Worth 747,964 687,569 627,176 483,158 0 449,089 402,631 12.72%
NOSH 464,575 464,575 464,575 154,858 154,858 154,858 154,858 23.67%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
NP Margin 17.40% 17.73% 17.29% 16.65% 25.77% 27.69% 17.60% -
ROE 10.86% 11.31% 8.09% 7.18% 0.00% 12.54% 9.86% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
RPS 122.82 105.12 72.38 151.49 88.84 173.49 187.68 -7.87%
EPS 17.49 16.73 10.92 22.39 16.74 36.36 25.64 -7.13%
DPS 5.00 5.00 2.62 8.00 8.00 8.00 7.00 -6.30%
NAPS 1.61 1.48 1.35 3.12 0.00 2.90 2.60 -8.85%
Adjusted Per Share Value based on latest NOSH - 154,858
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
RPS 122.29 104.67 72.07 50.28 29.49 57.58 62.29 13.93%
EPS 17.42 16.66 10.87 7.43 5.55 12.07 8.51 14.86%
DPS 4.98 4.98 2.61 2.66 2.66 2.66 2.32 15.92%
NAPS 1.6031 1.4737 1.3442 1.0355 0.00 0.9625 0.863 12.72%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/09/19 28/09/18 -
Price 1.29 1.00 0.985 1.90 2.00 2.10 2.10 -
P/RPS 1.05 0.95 1.36 1.25 2.25 1.21 1.12 -1.24%
P/EPS 7.37 5.98 9.02 8.49 11.95 5.78 8.19 -2.01%
EY 13.56 16.73 11.08 11.78 8.37 17.31 12.21 2.04%
DY 3.88 5.00 2.66 4.21 4.00 3.81 3.33 3.00%
P/NAPS 0.80 0.68 0.73 0.61 0.00 0.72 0.81 -0.23%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/09/19 30/09/18 CAGR
Date 29/01/24 30/01/23 24/01/22 25/01/21 - 19/11/19 22/11/18 -
Price 1.20 0.95 0.95 2.71 0.00 2.00 2.08 -
P/RPS 0.98 0.90 1.31 1.79 0.00 1.15 1.11 -2.38%
P/EPS 6.86 5.68 8.70 12.10 0.00 5.50 8.11 -3.18%
EY 14.58 17.61 11.49 8.26 0.00 18.18 12.33 3.29%
DY 4.17 5.26 2.76 2.95 0.00 4.00 3.37 4.20%
P/NAPS 0.75 0.64 0.70 0.87 0.00 0.69 0.80 -1.24%

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