[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 5.86%

YoY- 130.07%

Quarter Report

OHB-Q3_2017-171122.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	6,710,104	5,922,892	6,348,149	6,135,405	6,629,756	6,792,340	5,524,258	13.88%
YoY %	13.29%	-6.70%	3.47%	-7.46%	-2.39%	22.95%	-	-
Horiz. %	121.47%	107.22%	114.91%	111.06%	120.01%	122.95%	100.00%	-
PBT	608,976	210,932	527,336	499,742	436,800	399,564	387,132	35.36%
YoY %	188.71%	-60.00%	5.52%	14.41%	9.32%	3.21%	-	-
Horiz. %	157.30%	54.49%	136.22%	129.09%	112.83%	103.21%	100.00%	-
Tax	-119,884	-105,116	-113,729	-99,926	-93,910	-131,036	-88,919	22.10%
YoY %	-14.05%	7.57%	-13.81%	-6.41%	28.33%	-47.37%	-	-
Horiz. %	134.82%	118.22%	127.90%	112.38%	105.61%	147.37%	100.00%	-
NP	489,092	105,816	413,607	399,816	342,890	268,528	298,213	39.19%
YoY %	362.21%	-74.42%	3.45%	16.60%	27.69%	-9.95%	-	-
Horiz. %	164.01%	35.48%	138.70%	134.07%	114.98%	90.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	561,904	243,860	392,646	379,848	358,816	260,188	279,484	59.49%
YoY %	130.42%	-37.89%	3.37%	5.86%	37.91%	-6.90%	-	-
Horiz. %	201.05%	87.25%	140.49%	135.91%	128.39%	93.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.69%	49.83%	21.57%	20.00%	21.50%	32.79%	22.97%	-
YoY %	-60.49%	131.02%	7.85%	-6.98%	-34.43%	42.75%	-	-
Horiz. %	85.72%	216.94%	93.91%	87.07%	93.60%	142.75%	100.00%	-
Total Cost	6,221,012	5,817,076	5,934,542	5,735,589	6,286,866	6,523,812	5,226,045	12.35%
YoY %	6.94%	-1.98%	3.47%	-8.77%	-3.63%	24.83%	-	-
Horiz. %	119.04%	111.31%	113.56%	109.75%	120.30%	124.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,345,868	6,311,873	6,053,988	6,084,572	5,998,133	6,001,996	5,867,354	5.38%
YoY %	0.54%	4.26%	-0.50%	1.44%	-0.06%	2.29%	-	-
Horiz. %	108.16%	107.58%	103.18%	103.70%	102.23%	102.29%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	421,846	694,805	124,072	115,800	173,700	198,427	124,067	126.62%
YoY %	-39.29%	460.00%	7.14%	-33.33%	-12.46%	59.94%	-	-
Horiz. %	340.01%	560.02%	100.00%	93.34%	140.00%	159.94%	100.00%	-
Div Payout %	75.07%	284.92%	31.60%	30.49%	48.41%	76.26%	44.39%	-
YoY %	-73.65%	801.65%	3.64%	-37.02%	-36.52%	71.80%	-	-
Horiz. %	169.11%	641.86%	71.19%	68.69%	109.06%	171.80%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	6,345,868	6,311,873	6,053,988	6,084,572	5,998,133	6,001,996	5,867,354	5.38%
YoY %	0.54%	4.26%	-0.50%	1.44%	-0.06%	2.29%	-	-
Horiz. %	108.16%	107.58%	103.18%	103.70%	102.23%	102.29%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,359	620,085	620,339	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.04%	-0.04%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	7.29%	1.79%	6.52%	6.52%	5.17%	3.95%	5.40%	-
YoY %	307.26%	-72.55%	0.00%	26.11%	30.89%	-26.85%	-	-
Horiz. %	135.00%	33.15%	120.74%	120.74%	95.74%	73.15%	100.00%	-
ROE	8.85%	3.86%	6.49%	6.24%	5.98%	4.34%	4.76%	-
YoY %	129.27%	-40.52%	4.01%	4.35%	37.79%	-8.82%	-	-
Horiz. %	185.92%	81.09%	136.34%	131.09%	125.63%	91.18%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	1,081.64	954.75	1,023.30	989.00	1,068.70	1,095.39	890.52	13.87%
YoY %	13.29%	-6.70%	3.47%	-7.46%	-2.44%	23.01%	-	-
Horiz. %	121.46%	107.21%	114.91%	111.06%	120.01%	123.01%	100.00%	-
EPS	90.58	39.32	63.29	61.23	57.84	41.96	45.05	59.50%
YoY %	130.37%	-37.87%	3.36%	5.86%	37.85%	-6.86%	-	-
Horiz. %	201.07%	87.28%	140.49%	135.92%	128.39%	93.14%	100.00%	-
DPS	68.00	112.00	20.00	18.67	28.00	32.00	20.00	126.61%
YoY %	-39.29%	460.00%	7.12%	-33.32%	-12.50%	60.00%	-	-
Horiz. %	340.00%	560.00%	100.00%	93.35%	140.00%	160.00%	100.00%	-
NAPS	10.2293	10.1745	9.7588	9.8081	9.6688	9.6793	9.4583	5.37%
YoY %	0.54%	4.26%	-0.50%	1.44%	-0.11%	2.34%	-	-
Horiz. %	108.15%	107.57%	103.18%	103.70%	102.23%	102.34%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	1,081.59	954.70	1,023.25	988.95	1,068.64	1,094.84	890.44	13.88%
YoY %	13.29%	-6.70%	3.47%	-7.46%	-2.39%	22.95%	-	-
Horiz. %	121.47%	107.22%	114.92%	111.06%	120.01%	122.95%	100.00%	-
EPS	90.57	39.31	63.29	61.23	57.84	41.94	45.05	59.49%
YoY %	130.40%	-37.89%	3.36%	5.86%	37.91%	-6.90%	-	-
Horiz. %	201.04%	87.26%	140.49%	135.92%	128.39%	93.10%	100.00%	-
DPS	68.00	111.99	20.00	18.67	28.00	31.98	20.00	126.61%
YoY %	-39.28%	459.95%	7.12%	-33.32%	-12.45%	59.90%	-	-
Horiz. %	340.00%	559.95%	100.00%	93.35%	140.00%	159.90%	100.00%	-
NAPS	10.2288	10.174	9.7583	9.8076	9.6683	9.6745	9.4575	5.38%
YoY %	0.54%	4.26%	-0.50%	1.44%	-0.06%	2.29%	-	-
Horiz. %	108.16%	107.58%	103.18%	103.70%	102.23%	102.29%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	6.14	6.23	6.55	6.58	6.67	6.60	6.80	-
P/RPS	0.57	0.65	0.64	0.67	0.62	0.60	0.76	-17.49%
YoY %	-12.31%	1.56%	-4.48%	8.06%	3.33%	-21.05%	-	-
Horiz. %	75.00%	85.53%	84.21%	88.16%	81.58%	78.95%	100.00%	-
P/EPS	6.78	15.85	10.35	10.75	11.53	15.73	15.09	-41.42%
YoY %	-57.22%	53.14%	-3.72%	-6.76%	-26.70%	4.24%	-	-
Horiz. %	44.93%	105.04%	68.59%	71.24%	76.41%	104.24%	100.00%	-
EY	14.75	6.31	9.66	9.31	8.67	6.36	6.63	70.66%
YoY %	133.76%	-34.68%	3.76%	7.38%	36.32%	-4.07%	-	-
Horiz. %	222.47%	95.17%	145.70%	140.42%	130.77%	95.93%	100.00%	-
DY	11.07	17.98	3.05	2.84	4.20	4.85	2.94	142.61%
YoY %	-38.43%	489.51%	7.39%	-32.38%	-13.40%	64.97%	-	-
Horiz. %	376.53%	611.56%	103.74%	96.60%	142.86%	164.97%	100.00%	-
P/NAPS	0.60	0.61	0.67	0.67	0.69	0.68	0.72	-11.47%
YoY %	-1.64%	-8.96%	0.00%	-2.90%	1.47%	-5.56%	-	-
Horiz. %	83.33%	84.72%	93.06%	93.06%	95.83%	94.44%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	30/05/18	27/02/18	22/11/17	23/08/17	24/05/17	27/02/17	-
Price	6.14	6.45	6.46	6.55	6.60	6.63	6.45	-
P/RPS	0.57	0.68	0.63	0.66	0.62	0.61	0.72	-14.45%
YoY %	-16.18%	7.94%	-4.55%	6.45%	1.64%	-15.28%	-	-
Horiz. %	79.17%	94.44%	87.50%	91.67%	86.11%	84.72%	100.00%	-
P/EPS	6.78	16.41	10.21	10.70	11.41	15.80	14.32	-39.33%
YoY %	-58.68%	60.72%	-4.58%	-6.22%	-27.78%	10.34%	-	-
Horiz. %	47.35%	114.59%	71.30%	74.72%	79.68%	110.34%	100.00%	-
EY	14.75	6.09	9.80	9.35	8.76	6.33	6.99	64.74%
YoY %	142.20%	-37.86%	4.81%	6.74%	38.39%	-9.44%	-	-
Horiz. %	211.02%	87.12%	140.20%	133.76%	125.32%	90.56%	100.00%	-
DY	11.07	17.36	3.10	2.85	4.24	4.83	3.10	134.17%
YoY %	-36.23%	460.00%	8.77%	-32.78%	-12.22%	55.81%	-	-
Horiz. %	357.10%	560.00%	100.00%	91.94%	136.77%	155.81%	100.00%	-
P/NAPS	0.60	0.63	0.66	0.67	0.68	0.68	0.68	-8.02%
YoY %	-4.76%	-4.55%	-1.49%	-1.47%	0.00%	0.00%	-	-
Horiz. %	88.24%	92.65%	97.06%	98.53%	100.00%	100.00%	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