[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

17-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 49.06%

YoY- -79.07%

Quarter Report

OHB-Q3_2016-161117.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	6,629,756	6,792,340	5,524,258	4,897,496	4,594,446	4,860,336	4,384,367	31.77%
YoY %	-2.39%	22.95%	12.80%	6.60%	-5.47%	10.86%	-	-
Horiz. %	151.21%	154.92%	126.00%	111.70%	104.79%	110.86%	100.00%	-
PBT	436,800	399,564	387,132	125,325	10,586	260,156	348,370	16.29%
YoY %	9.32%	3.21%	208.90%	1,083.87%	-95.93%	-25.32%	-	-
Horiz. %	125.38%	114.70%	111.13%	35.97%	3.04%	74.68%	100.00%	-
Tax	-93,910	-131,036	-88,919	-62,062	-59,410	-73,372	-75,011	16.17%
YoY %	28.33%	-47.37%	-43.27%	-4.46%	19.03%	2.19%	-	-
Horiz. %	125.19%	174.69%	118.54%	82.74%	79.20%	97.81%	100.00%	-
NP	342,890	268,528	298,213	63,262	-48,824	186,784	273,359	16.32%
YoY %	27.69%	-9.95%	371.39%	229.57%	-126.14%	-31.67%	-	-
Horiz. %	125.44%	98.23%	109.09%	23.14%	-17.86%	68.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,816	260,188	279,484	165,102	110,760	271,892	261,861	23.39%
YoY %	37.91%	-6.90%	69.28%	49.06%	-59.26%	3.83%	-	-
Horiz. %	137.03%	99.36%	106.73%	63.05%	42.30%	103.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.50%	32.79%	22.97%	49.52%	561.21%	28.20%	21.53%	-
YoY %	-34.43%	42.75%	-53.61%	-91.18%	1,890.11%	30.98%	-	-
Horiz. %	99.86%	152.30%	106.69%	230.00%	2,606.64%	130.98%	100.00%	-
Total Cost	6,286,866	6,523,812	5,226,045	4,834,233	4,643,270	4,673,552	4,111,008	32.77%
YoY %	-3.63%	24.83%	8.10%	4.11%	-0.65%	13.68%	-	-
Horiz. %	152.93%	158.69%	127.12%	117.59%	112.95%	113.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	5,635,253	4.25%
YoY %	-0.06%	2.29%	3.91%	2.48%	-0.36%	-1.86%	-	-
Horiz. %	106.44%	106.51%	104.12%	100.20%	97.78%	98.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	173,700	198,427	124,067	115,803	173,643	198,461	74,445	76.00%
YoY %	-12.46%	59.94%	7.14%	-33.31%	-12.51%	166.59%	-	-
Horiz. %	233.33%	266.54%	166.66%	155.56%	233.25%	266.59%	100.00%	-
Div Payout %	48.41%	76.26%	44.39%	70.14%	156.77%	72.99%	28.43%	-
YoY %	-36.52%	71.80%	-36.71%	-55.26%	114.78%	156.74%	-	-
Horiz. %	170.28%	268.24%	156.14%	246.71%	551.42%	256.74%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	5,635,253	4.25%
YoY %	-0.06%	2.29%	3.91%	2.48%	-0.36%	-1.86%	-	-
Horiz. %	106.44%	106.51%	104.12%	100.20%	97.78%	98.14%	100.00%	-
NOSH	620,359	620,085	620,339	620,375	620,156	620,191	620,376	-0.00%
YoY %	0.04%	-0.04%	-0.01%	0.04%	-0.01%	-0.03%	-	-
Horiz. %	100.00%	99.95%	99.99%	100.00%	99.96%	99.97%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	5.17%	3.95%	5.40%	1.29%	-1.06%	3.84%	6.23%	-
YoY %	30.89%	-26.85%	318.60%	221.70%	-127.60%	-38.36%	-	-
Horiz. %	82.99%	63.40%	86.68%	20.71%	-17.01%	61.64%	100.00%	-
ROE	5.98%	4.34%	4.76%	2.92%	2.01%	4.92%	4.65%	-
YoY %	37.79%	-8.82%	63.01%	45.27%	-59.15%	5.81%	-	-
Horiz. %	128.60%	93.33%	102.37%	62.80%	43.23%	105.81%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	1,068.70	1,095.39	890.52	789.44	740.85	783.68	706.73	31.77%
YoY %	-2.44%	23.01%	12.80%	6.56%	-5.47%	10.89%	-	-
Horiz. %	151.22%	154.99%	126.01%	111.70%	104.83%	110.89%	100.00%	-
EPS	57.84	41.96	45.05	26.61	17.86	43.84	42.21	23.39%
YoY %	37.85%	-6.86%	69.30%	48.99%	-59.26%	3.86%	-	-
Horiz. %	137.03%	99.41%	106.73%	63.04%	42.31%	103.86%	100.00%	-
DPS	28.00	32.00	20.00	18.67	28.00	32.00	12.00	76.01%
YoY %	-12.50%	60.00%	7.12%	-33.32%	-12.50%	166.67%	-	-
Horiz. %	233.33%	266.67%	166.67%	155.58%	233.33%	266.67%	100.00%	-
NAPS	9.6688	9.6793	9.4583	9.102	8.8853	8.9171	9.0836	4.25%
YoY %	-0.11%	2.34%	3.91%	2.44%	-0.36%	-1.83%	-	-
Horiz. %	106.44%	106.56%	104.13%	100.20%	97.82%	98.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 620,553
RPS	1,068.64	1,094.84	890.44	789.42	740.57	783.43	706.71	31.77%
YoY %	-2.39%	22.95%	12.80%	6.60%	-5.47%	10.86%	-	-
Horiz. %	151.21%	154.92%	126.00%	111.70%	104.79%	110.86%	100.00%	-
EPS	57.84	41.94	45.05	26.61	17.85	43.83	42.21	23.39%
YoY %	37.91%	-6.90%	69.30%	49.08%	-59.27%	3.84%	-	-
Horiz. %	137.03%	99.36%	106.73%	63.04%	42.29%	103.84%	100.00%	-
DPS	28.00	31.98	20.00	18.67	27.99	31.99	12.00	76.01%
YoY %	-12.45%	59.90%	7.12%	-33.30%	-12.50%	166.58%	-	-
Horiz. %	233.33%	266.50%	166.67%	155.58%	233.25%	266.58%	100.00%	-
NAPS	9.6683	9.6745	9.4575	9.1017	8.8819	8.9142	9.0834	4.25%
YoY %	-0.06%	2.29%	3.91%	2.47%	-0.36%	-1.86%	-	-
Horiz. %	106.44%	106.51%	104.12%	100.20%	97.78%	98.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	6.67	6.60	6.80	6.96	6.63	6.91	6.95	-
P/RPS	0.62	0.60	0.76	0.88	0.89	0.88	0.98	-26.32%
YoY %	3.33%	-21.05%	-13.64%	-1.12%	1.14%	-10.20%	-	-
Horiz. %	63.27%	61.22%	77.55%	89.80%	90.82%	89.80%	100.00%	-
P/EPS	11.53	15.73	15.09	26.15	37.12	15.76	16.47	-21.17%
YoY %	-26.70%	4.24%	-42.29%	-29.55%	135.53%	-4.31%	-	-
Horiz. %	70.01%	95.51%	91.62%	158.77%	225.38%	95.69%	100.00%	-
EY	8.67	6.36	6.63	3.82	2.69	6.34	6.07	26.85%
YoY %	36.32%	-4.07%	73.56%	42.01%	-57.57%	4.45%	-	-
Horiz. %	142.83%	104.78%	109.23%	62.93%	44.32%	104.45%	100.00%	-
DY	4.20	4.85	2.94	2.68	4.22	4.63	1.73	80.73%
YoY %	-13.40%	64.97%	9.70%	-36.49%	-8.86%	167.63%	-	-
Horiz. %	242.77%	280.35%	169.94%	154.91%	243.93%	267.63%	100.00%	-
P/NAPS	0.69	0.68	0.72	0.76	0.75	0.77	0.77	-7.05%
YoY %	1.47%	-5.56%	-5.26%	1.33%	-2.60%	0.00%	-	-
Horiz. %	89.61%	88.31%	93.51%	98.70%	97.40%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	24/05/17	27/02/17	17/11/16	23/08/16	26/05/16	29/02/16	-
Price	6.60	6.63	6.45	6.80	7.10	6.89	6.80	-
P/RPS	0.62	0.61	0.72	0.86	0.96	0.88	0.96	-25.30%
YoY %	1.64%	-15.28%	-16.28%	-10.42%	9.09%	-8.33%	-	-
Horiz. %	64.58%	63.54%	75.00%	89.58%	100.00%	91.67%	100.00%	-
P/EPS	11.41	15.80	14.32	25.55	39.75	15.72	16.11	-20.56%
YoY %	-27.78%	10.34%	-43.95%	-35.72%	152.86%	-2.42%	-	-
Horiz. %	70.83%	98.08%	88.89%	158.60%	246.74%	97.58%	100.00%	-
EY	8.76	6.33	6.99	3.91	2.52	6.36	6.21	25.80%
YoY %	38.39%	-9.44%	78.77%	55.16%	-60.38%	2.42%	-	-
Horiz. %	141.06%	101.93%	112.56%	62.96%	40.58%	102.42%	100.00%	-
DY	4.24	4.83	3.10	2.75	3.94	4.64	1.76	79.80%
YoY %	-12.22%	55.81%	12.73%	-30.20%	-15.09%	163.64%	-	-
Horiz. %	240.91%	274.43%	176.14%	156.25%	223.86%	263.64%	100.00%	-
P/NAPS	0.68	0.68	0.68	0.75	0.80	0.77	0.75	-6.32%
YoY %	0.00%	0.00%	-9.33%	-6.25%	3.90%	2.67%	-	-
Horiz. %	90.67%	90.67%	90.67%	100.00%	106.67%	102.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos