[OIB] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -15.79%
YoY- 326.8%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 223,803 195,535 98,081 80,995 105,814 89,047 101,516 14.06%
PBT 55,399 32,785 15,451 10,718 10,819 921 9,996 32.99%
Tax -13,820 -7,846 -4,532 -4,536 -4,837 -1,318 -3,315 26.83%
NP 41,579 24,939 10,919 6,182 5,982 -397 6,681 35.58%
-
NP to SH 31,343 19,951 7,802 3,504 821 -1,881 7,028 28.26%
-
Tax Rate 24.95% 23.93% 29.33% 42.32% 44.71% 143.11% 33.16% -
Total Cost 182,224 170,596 87,162 74,813 99,832 89,444 94,835 11.48%
-
Net Worth 302,604 271,753 267,942 265,387 181,454 278,905 283,313 1.10%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 10,880 4,532 9,052 9,087 9,054 9,066 9,067 3.08%
Div Payout % 34.71% 22.72% 116.02% 259.35% 1,102.90% 0.00% 129.03% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 302,604 271,753 267,942 265,387 181,454 278,905 283,313 1.10%
NOSH 144,786 90,584 90,521 90,267 90,727 92,352 91,097 8.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.58% 12.75% 11.13% 7.63% 5.65% -0.45% 6.58% -
ROE 10.36% 7.34% 2.91% 1.32% 0.45% -0.67% 2.48% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 154.57 215.86 108.35 89.73 116.63 96.42 111.44 5.59%
EPS 21.65 22.02 8.62 3.88 0.90 -2.04 7.71 18.75%
DPS 7.51 5.00 10.00 10.00 10.00 9.82 10.00 -4.65%
NAPS 2.09 3.00 2.96 2.94 2.00 3.02 3.11 -6.40%
Adjusted Per Share Value based on latest NOSH - 90,267
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 47.97 41.91 21.02 17.36 22.68 19.09 21.76 14.06%
EPS 6.72 4.28 1.67 0.75 0.18 -0.40 1.51 28.22%
DPS 2.33 0.97 1.94 1.95 1.94 1.94 1.94 3.09%
NAPS 0.6486 0.5824 0.5743 0.5688 0.3889 0.5978 0.6072 1.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.50 2.30 2.58 1.24 1.21 1.25 1.52 -
P/RPS 1.62 1.07 2.38 1.38 1.04 1.30 1.36 2.95%
P/EPS 11.55 10.44 29.93 31.94 133.71 -61.37 19.70 -8.50%
EY 8.66 9.58 3.34 3.13 0.75 -1.63 5.08 9.28%
DY 3.01 2.17 3.88 8.06 8.26 7.85 6.58 -12.21%
P/NAPS 1.20 0.77 0.87 0.42 0.61 0.41 0.49 16.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 12/05/11 12/05/10 -
Price 2.60 2.45 2.52 1.45 1.21 1.28 1.40 -
P/RPS 1.68 1.13 2.33 1.62 1.04 1.33 1.26 4.90%
P/EPS 12.01 11.12 29.24 37.35 133.71 -62.85 18.15 -6.64%
EY 8.33 8.99 3.42 2.68 0.75 -1.59 5.51 7.12%
DY 2.89 2.04 3.97 6.90 8.26 7.67 7.14 -13.98%
P/NAPS 1.24 0.82 0.85 0.49 0.61 0.42 0.45 18.38%

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