[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -16.47%
YoY- 124.7%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,940,502 3,857,636 3,825,850 3,785,861 3,758,288 3,759,844 3,267,903 13.32%
PBT 650,180 610,700 820,549 1,162,801 1,361,124 1,763,852 606,926 4.70%
Tax -74,036 -84,824 -180,700 -192,036 -219,438 -376,900 -108,066 -22.33%
NP 576,144 525,876 639,849 970,765 1,141,686 1,386,952 498,860 10.10%
-
NP to SH 438,874 376,944 500,837 675,998 809,302 1,071,372 321,574 23.10%
-
Tax Rate 11.39% 13.89% 22.02% 16.51% 16.12% 21.37% 17.81% -
Total Cost 3,364,358 3,331,760 3,186,001 2,815,096 2,616,602 2,372,892 2,769,043 13.90%
-
Net Worth 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 6,774,290 5.76%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 496,289 496,289 186,108 248,144 372,217 248,144 272,959 49.13%
Div Payout % 113.08% 131.66% 37.16% 36.71% 45.99% 23.16% 84.88% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 6,774,290 5.76%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.62% 13.63% 16.72% 25.64% 30.38% 36.89% 15.27% -
ROE 5.96% 5.30% 7.20% 9.62% 11.50% 15.35% 4.75% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 635.19 621.84 616.71 610.27 605.82 606.07 526.77 13.32%
EPS 70.74 60.76 80.73 108.97 130.46 172.72 51.84 23.09%
DPS 80.00 80.00 30.00 40.00 60.00 40.00 44.00 49.13%
NAPS 11.8753 11.4679 11.2157 11.3234 11.3429 11.2504 10.9199 5.76%
Adjusted Per Share Value based on latest NOSH - 620,393
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 635.16 621.81 616.68 610.24 605.79 606.04 526.75 13.32%
EPS 70.74 60.76 80.73 108.96 130.45 172.69 51.83 23.11%
DPS 80.00 80.00 30.00 40.00 60.00 40.00 44.00 49.13%
NAPS 11.8747 11.4673 11.2151 11.3228 11.3423 11.2498 10.9194 5.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 6.37 6.63 6.79 6.49 6.62 6.09 5.25 -
P/RPS 1.00 1.07 1.10 1.06 1.09 1.00 1.00 0.00%
P/EPS 9.00 10.91 8.41 5.96 5.07 3.53 10.13 -7.60%
EY 11.11 9.16 11.89 16.79 19.71 28.36 9.87 8.23%
DY 12.56 12.07 4.42 6.16 9.06 6.57 8.38 31.06%
P/NAPS 0.54 0.58 0.61 0.57 0.58 0.54 0.48 8.19%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 30/05/23 28/02/23 24/11/22 25/08/22 26/05/22 25/02/22 -
Price 6.32 6.74 6.85 6.74 6.72 7.04 5.87 -
P/RPS 0.99 1.08 1.11 1.10 1.11 1.16 1.11 -7.36%
P/EPS 8.93 11.09 8.48 6.19 5.15 4.08 11.32 -14.66%
EY 11.19 9.02 11.79 16.17 19.41 24.53 8.83 17.15%
DY 12.66 11.87 4.38 5.93 8.93 5.68 7.50 41.90%
P/NAPS 0.53 0.59 0.61 0.60 0.59 0.63 0.54 -1.24%

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