[OIB] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -36.54%
YoY- -67.65%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 223,951 252,666 115,098 82,068 100,455 88,131 90,817 16.21%
PBT 68,645 48,299 19,935 6,316 20,761 -1,981 4,044 60.24%
Tax -16,325 -12,799 -4,496 -1,754 -7,762 -1,025 -2,738 34.62%
NP 52,320 35,500 15,439 4,562 12,999 -3,006 1,306 84.87%
-
NP to SH 39,700 27,149 11,614 2,419 7,478 -5,255 424 112.94%
-
Tax Rate 23.78% 26.50% 22.55% 27.77% 37.39% - 67.71% -
Total Cost 171,631 217,166 99,659 77,506 87,456 91,137 89,511 11.44%
-
Net Worth 311,314 271,559 271,573 272,874 273,882 269,005 279,313 1.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,592 10,880 4,532 9,052 9,087 9,054 9,066 4.17%
Div Payout % 29.20% 40.08% 39.02% 374.21% 121.53% 0.00% 2,138.30% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 311,314 271,559 271,573 272,874 273,882 269,005 279,313 1.82%
NOSH 144,797 90,519 90,524 92,499 90,689 90,574 90,101 8.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 23.36% 14.05% 13.41% 5.56% 12.94% -3.41% 1.44% -
ROE 12.75% 10.00% 4.28% 0.89% 2.73% -1.95% 0.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 154.66 279.13 127.15 88.72 110.77 97.30 100.79 7.39%
EPS 27.42 29.99 12.83 2.62 8.25 -5.80 0.47 96.81%
DPS 8.00 12.00 5.00 9.79 10.00 10.00 10.00 -3.64%
NAPS 2.15 3.00 3.00 2.95 3.02 2.97 3.10 -5.91%
Adjusted Per Share Value based on latest NOSH - 92,499
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 48.00 54.15 24.67 17.59 21.53 18.89 19.46 16.22%
EPS 8.51 5.82 2.49 0.52 1.60 -1.13 0.09 113.29%
DPS 2.48 2.33 0.97 1.94 1.95 1.94 1.94 4.17%
NAPS 0.6672 0.582 0.5821 0.5848 0.587 0.5766 0.5986 1.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.93 3.00 2.58 1.43 1.28 1.24 1.33 -
P/RPS 1.89 1.07 2.03 1.61 1.16 1.27 1.32 6.15%
P/EPS 10.69 10.00 20.11 54.68 15.52 -21.37 282.63 -42.03%
EY 9.36 10.00 4.97 1.83 6.44 -4.68 0.35 72.84%
DY 2.73 4.00 1.94 6.84 7.81 8.06 7.52 -15.52%
P/NAPS 1.36 1.00 0.86 0.48 0.42 0.42 0.43 21.13%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 25/11/14 19/11/13 26/11/12 25/11/11 12/11/10 -
Price 3.00 4.15 2.50 2.49 1.34 1.31 1.39 -
P/RPS 1.94 1.49 1.97 2.81 1.21 1.35 1.38 5.83%
P/EPS 10.94 13.84 19.49 95.21 16.25 -22.58 295.38 -42.23%
EY 9.14 7.23 5.13 1.05 6.15 -4.43 0.34 72.99%
DY 2.67 2.89 2.00 3.93 7.46 7.63 7.19 -15.20%
P/NAPS 1.40 1.38 0.83 0.84 0.44 0.44 0.45 20.80%

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