[OIB] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 53.88%
YoY- 155.72%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 272,720 213,387 223,803 195,535 98,081 80,995 105,814 17.08%
PBT 76,006 54,313 55,399 32,785 15,451 10,718 10,819 38.37%
Tax -18,401 -12,829 -13,820 -7,846 -4,532 -4,536 -4,837 24.93%
NP 57,605 41,484 41,579 24,939 10,919 6,182 5,982 45.83%
-
NP to SH 44,491 30,231 31,343 19,951 7,802 3,504 821 94.47%
-
Tax Rate 24.21% 23.62% 24.95% 23.93% 29.33% 42.32% 44.71% -
Total Cost 215,115 171,903 182,224 170,596 87,162 74,813 99,832 13.64%
-
Net Worth 380,950 321,361 302,604 271,753 267,942 265,387 181,454 13.15%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 10,143 11,592 10,880 4,532 9,052 9,087 9,054 1.91%
Div Payout % 22.80% 38.35% 34.71% 22.72% 116.02% 259.35% 1,102.90% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 380,950 321,361 302,604 271,753 267,942 265,387 181,454 13.15%
NOSH 154,858 144,757 144,786 90,584 90,521 90,267 90,727 9.31%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 21.12% 19.44% 18.58% 12.75% 11.13% 7.63% 5.65% -
ROE 11.68% 9.41% 10.36% 7.34% 2.91% 1.32% 0.45% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 176.11 147.41 154.57 215.86 108.35 89.73 116.63 7.10%
EPS 28.73 20.88 21.65 22.02 8.62 3.88 0.90 78.06%
DPS 6.55 8.00 7.51 5.00 10.00 10.00 10.00 -6.80%
NAPS 2.46 2.22 2.09 3.00 2.96 2.94 2.00 3.50%
Adjusted Per Share Value based on latest NOSH - 90,584
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 58.45 45.73 47.97 41.91 21.02 17.36 22.68 17.08%
EPS 9.54 6.48 6.72 4.28 1.67 0.75 0.18 93.75%
DPS 2.17 2.48 2.33 0.97 1.94 1.95 1.94 1.88%
NAPS 0.8165 0.6888 0.6486 0.5824 0.5743 0.5688 0.3889 13.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.19 2.60 2.50 2.30 2.58 1.24 1.21 -
P/RPS 1.24 1.76 1.62 1.07 2.38 1.38 1.04 2.97%
P/EPS 7.62 12.45 11.55 10.44 29.93 31.94 133.71 -37.95%
EY 13.12 8.03 8.66 9.58 3.34 3.13 0.75 61.08%
DY 2.99 3.08 3.01 2.17 3.88 8.06 8.26 -15.57%
P/NAPS 0.89 1.17 1.20 0.77 0.87 0.42 0.61 6.49%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 12/05/17 12/05/16 22/05/15 19/05/14 21/05/13 16/05/12 -
Price 2.20 2.50 2.60 2.45 2.52 1.45 1.21 -
P/RPS 1.25 1.70 1.68 1.13 2.33 1.62 1.04 3.11%
P/EPS 7.66 11.97 12.01 11.12 29.24 37.35 133.71 -37.89%
EY 13.06 8.35 8.33 8.99 3.42 2.68 0.75 60.96%
DY 2.98 3.20 2.89 2.04 3.97 6.90 8.26 -15.61%
P/NAPS 0.89 1.13 1.24 0.82 0.85 0.49 0.61 6.49%

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