[OIB] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -5.69%
YoY- 21.11%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 286,980 119,947 258,807 210,121 251,798 130,880 104,958 15.06%
PBT 74,085 42,217 69,103 64,906 54,436 22,688 11,691 29.38%
Tax -18,937 -10,178 -16,562 -15,483 -13,525 -5,510 -3,114 28.64%
NP 55,148 32,039 52,541 49,423 40,911 17,178 8,577 29.64%
-
NP to SH 49,150 22,836 41,035 37,442 30,915 12,965 6,034 33.99%
-
Tax Rate 25.56% 24.11% 23.97% 23.85% 24.85% 24.29% 26.64% -
Total Cost 231,832 87,908 206,266 160,698 210,887 113,702 96,381 13.02%
-
Net Worth 489,352 0 350,719 318,766 292,610 271,528 264,127 8.98%
Dividend
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 12,388 - 10,143 11,592 10,880 4,532 9,052 4.47%
Div Payout % 25.21% - 24.72% 30.96% 35.19% 34.96% 150.02% -
Equity
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 489,352 0 350,719 318,766 292,610 271,528 264,127 8.98%
NOSH 154,858 154,858 144,925 144,894 144,856 90,509 90,454 7.79%
Ratio Analysis
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 19.22% 26.71% 20.30% 23.52% 16.25% 13.13% 8.17% -
ROE 10.04% 0.00% 11.70% 11.75% 10.57% 4.77% 2.28% -
Per Share
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 185.32 77.46 178.58 145.02 173.83 144.60 116.03 6.75%
EPS 31.74 14.75 28.31 25.84 21.34 14.32 6.67 24.31%
DPS 8.00 0.00 7.00 8.00 7.51 5.00 10.01 -3.07%
NAPS 3.16 0.00 2.42 2.20 2.02 3.00 2.92 1.10%
Adjusted Per Share Value based on latest NOSH - 144,894
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 61.51 25.71 55.47 45.03 53.97 28.05 22.50 15.06%
EPS 10.53 4.89 8.79 8.02 6.63 2.78 1.29 34.03%
DPS 2.66 0.00 2.17 2.48 2.33 0.97 1.94 4.50%
NAPS 1.0488 0.00 0.7517 0.6832 0.6271 0.582 0.5661 8.98%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/21 28/02/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.60 1.96 2.38 2.86 2.65 2.44 2.52 -
P/RPS 1.40 2.53 1.33 1.97 1.52 1.69 2.17 -5.93%
P/EPS 8.19 13.29 8.41 11.07 12.42 17.03 37.78 -19.20%
EY 12.21 7.52 11.90 9.04 8.05 5.87 2.65 23.75%
DY 3.08 0.00 2.94 2.80 2.83 2.05 3.97 -3.47%
P/NAPS 0.82 0.00 0.98 1.30 1.31 0.81 0.86 -0.66%
Price Multiplier on Announcement Date
28/02/21 29/02/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 08/04/21 - 13/02/18 17/02/17 19/02/16 11/02/15 21/02/14 -
Price 2.78 0.00 2.25 2.70 2.45 2.28 2.59 -
P/RPS 1.50 0.00 1.26 1.86 1.41 1.58 2.23 -5.38%
P/EPS 8.76 0.00 7.95 10.45 11.48 15.92 38.83 -18.75%
EY 11.42 0.00 12.58 9.57 8.71 6.28 2.58 23.06%
DY 2.88 0.00 3.11 2.96 3.07 2.19 3.86 -4.00%
P/NAPS 0.88 0.00 0.93 1.23 1.21 0.76 0.89 -0.15%

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