[OIB] YoY TTM Result on 31-May-2021 [#3]

Stock
[OIB] ORIENTAL INTEREST BHD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 30.66%
YoY- 335.49%
Quarter Report
Latest QR
Upcoming QR
OIB's Result
OIB's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Revenue 643,828 488,081 381,777 348,467 128,740 272,720 213,387 16.64%
PBT 127,606 96,105 80,888 97,102 23,786 76,006 54,313 12.64%
Tax -15,481 -23,419 -19,591 -25,125 -6,216 -18,401 -12,829 2.65%
NP 112,125 72,686 61,297 71,977 17,570 57,605 41,484 14.86%
-
NP to SH 92,128 61,757 55,749 64,221 14,747 44,491 30,231 16.80%
-
Tax Rate 12.13% 24.37% 24.22% 25.87% 26.13% 24.21% 23.62% -
Total Cost 531,703 415,395 320,480 276,490 111,170 215,115 171,903 17.04%
-
Net Worth 757,255 687,569 650,405 504,837 0 380,950 321,361 12.69%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Div 23,228 23,228 12,191 12,388 - 10,143 11,592 10.17%
Div Payout % 25.21% 37.61% 21.87% 19.29% - 22.80% 38.35% -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Net Worth 757,255 687,569 650,405 504,837 0 380,950 321,361 12.69%
NOSH 464,575 464,575 464,575 464,575 154,858 154,858 144,757 17.65%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
NP Margin 17.42% 14.89% 16.06% 20.66% 13.65% 21.12% 19.44% -
ROE 12.17% 8.98% 8.57% 12.72% 0.00% 11.68% 9.41% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
RPS 138.58 105.06 82.18 112.51 83.13 176.11 147.41 -0.85%
EPS 19.83 13.29 12.00 20.74 9.52 28.73 20.88 -0.71%
DPS 5.00 5.00 2.62 4.00 0.00 6.55 8.00 -6.34%
NAPS 1.63 1.48 1.40 1.63 0.00 2.46 2.22 -4.21%
Adjusted Per Share Value based on latest NOSH - 464,575
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
RPS 137.99 104.61 81.83 74.69 27.59 58.45 45.73 16.64%
EPS 19.75 13.24 11.95 13.76 3.16 9.54 6.48 16.80%
DPS 4.98 4.98 2.61 2.66 0.00 2.17 2.48 10.20%
NAPS 1.623 1.4737 1.394 1.082 0.00 0.8165 0.6888 12.69%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 30/03/18 31/03/17 -
Price 1.28 1.09 0.95 0.815 1.59 2.19 2.60 -
P/RPS 0.92 1.04 1.16 0.72 1.91 1.24 1.76 -8.64%
P/EPS 6.45 8.20 7.92 3.93 16.70 7.62 12.45 -8.76%
EY 15.49 12.20 12.63 25.44 5.99 13.12 8.03 9.59%
DY 3.91 4.59 2.76 4.91 0.00 2.99 3.08 3.38%
P/NAPS 0.79 0.74 0.68 0.50 0.00 0.89 1.17 -5.32%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/03/18 31/03/17 CAGR
Date 29/07/24 27/07/23 21/07/22 26/07/21 - 16/05/18 12/05/17 -
Price 1.27 1.16 0.91 0.765 0.00 2.20 2.50 -
P/RPS 0.92 1.10 1.11 0.68 0.00 1.25 1.70 -8.20%
P/EPS 6.40 8.73 7.58 3.69 0.00 7.66 11.97 -8.35%
EY 15.61 11.46 13.19 27.11 0.00 13.06 8.35 9.11%
DY 3.94 4.31 2.88 5.23 0.00 2.98 3.20 2.94%
P/NAPS 0.78 0.78 0.65 0.47 0.00 0.89 1.13 -5.03%

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