[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

29-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -66.8%

YoY- -20.91%

Quarter Report

OHB_Quarterly Reporting_Q4FY15.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	4,897,496	4,594,446	4,860,336	4,384,367	4,188,848	3,892,354	3,584,128	23.06%
YoY %	6.60%	-5.47%	10.86%	4.67%	7.62%	8.60%	-	-
Horiz. %	136.64%	128.19%	135.61%	122.33%	116.87%	108.60%	100.00%	-
PBT	125,325	10,586	260,156	348,370	327,588	302,734	286,744	-42.32%
YoY %	1,083.87%	-95.93%	-25.32%	6.34%	8.21%	5.58%	-	-
Horiz. %	43.71%	3.69%	90.73%	121.49%	114.24%	105.58%	100.00%	-
Tax	-62,062	-59,410	-73,372	-75,011	-80,601	-72,258	-72,076	-9.46%
YoY %	-4.46%	19.03%	2.19%	6.94%	-11.55%	-0.25%	-	-
Horiz. %	86.11%	82.43%	101.80%	104.07%	111.83%	100.25%	100.00%	-
NP	63,262	-48,824	186,784	273,359	246,986	230,476	214,668	-55.61%
YoY %	229.57%	-126.14%	-31.67%	10.68%	7.16%	7.36%	-	-
Horiz. %	29.47%	-22.74%	87.01%	127.34%	115.05%	107.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,102	110,760	271,892	261,861	788,728	229,894	223,572	-18.25%
YoY %	49.06%	-59.26%	3.83%	-66.80%	243.08%	2.83%	-	-
Horiz. %	73.85%	49.54%	121.61%	117.13%	352.78%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.52%	561.21%	28.20%	21.53%	24.60%	23.87%	25.14%	-
YoY %	-91.18%	1,890.11%	30.98%	-12.48%	3.06%	-5.05%	-	-
Horiz. %	196.98%	2,232.34%	112.17%	85.64%	97.85%	94.95%	100.00%	-
Total Cost	4,834,233	4,643,270	4,673,552	4,111,008	3,941,861	3,661,878	3,369,460	27.12%
YoY %	4.11%	-0.65%	13.68%	4.29%	7.65%	8.68%	-	-
Horiz. %	143.47%	137.80%	138.70%	122.01%	116.99%	108.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,646,660	5,510,278	5,530,310	5,635,253	5,611,670	5,272,053	5,158,967	6.18%
YoY %	2.48%	-0.36%	-1.86%	0.42%	6.44%	2.19%	-	-
Horiz. %	109.45%	106.81%	107.20%	109.23%	108.78%	102.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	115,803	173,643	198,461	74,445	49,628	74,439	198,510	-30.11%
YoY %	-33.31%	-12.51%	166.59%	50.01%	-33.33%	-62.50%	-	-
Horiz. %	58.34%	87.47%	99.98%	37.50%	25.00%	37.50%	100.00%	-
Div Payout %	70.14%	156.77%	72.99%	28.43%	6.29%	32.38%	88.79%	-
YoY %	-55.26%	114.78%	156.74%	351.99%	-80.57%	-63.53%	-	-
Horiz. %	79.00%	176.56%	82.21%	32.02%	7.08%	36.47%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	5,646,660	5,510,278	5,530,310	5,635,253	5,611,670	5,272,053	5,158,967	6.18%
YoY %	2.48%	-0.36%	-1.86%	0.42%	6.44%	2.19%	-	-
Horiz. %	109.45%	106.81%	107.20%	109.23%	108.78%	102.19%	100.00%	-
NOSH	620,375	620,156	620,191	620,376	620,393	620,329	620,344	0.00%
YoY %	0.04%	-0.01%	-0.03%	-0.00%	0.01%	-0.00%	-	-
Horiz. %	100.00%	99.97%	99.98%	100.01%	100.01%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	1.29%	-1.06%	3.84%	6.23%	5.90%	5.92%	5.99%	-
YoY %	221.70%	-127.60%	-38.36%	5.59%	-0.34%	-1.17%	-	-
Horiz. %	21.54%	-17.70%	64.11%	104.01%	98.50%	98.83%	100.00%	-
ROE	2.92%	2.01%	4.92%	4.65%	14.06%	4.36%	4.33%	-
YoY %	45.27%	-59.15%	5.81%	-66.93%	222.48%	0.69%	-	-
Horiz. %	67.44%	46.42%	113.63%	107.39%	324.71%	100.69%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	789.44	740.85	783.68	706.73	675.23	627.47	577.76	23.06%
YoY %	6.56%	-5.47%	10.89%	4.67%	7.61%	8.60%	-	-
Horiz. %	136.64%	128.23%	135.64%	122.32%	116.87%	108.60%	100.00%	-
EPS	26.61	17.86	43.84	42.21	40.79	37.06	36.04	-18.26%
YoY %	48.99%	-59.26%	3.86%	3.48%	10.06%	2.83%	-	-
Horiz. %	73.83%	49.56%	121.64%	117.12%	113.18%	102.83%	100.00%	-
DPS	18.67	28.00	32.00	12.00	8.00	12.00	32.00	-30.10%
YoY %	-33.32%	-12.50%	166.67%	50.00%	-33.33%	-62.50%	-	-
Horiz. %	58.34%	87.50%	100.00%	37.50%	25.00%	37.50%	100.00%	-
NAPS	9.102	8.8853	8.9171	9.0836	9.0458	8.4988	8.3163	6.18%
YoY %	2.44%	-0.36%	-1.83%	0.42%	6.44%	2.19%	-	-
Horiz. %	109.45%	106.84%	107.22%	109.23%	108.77%	102.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 620,309
RPS	789.42	740.57	783.43	706.71	675.19	627.40	577.72	23.06%
YoY %	6.60%	-5.47%	10.86%	4.67%	7.62%	8.60%	-	-
Horiz. %	136.64%	128.19%	135.61%	122.33%	116.87%	108.60%	100.00%	-
EPS	26.61	17.85	43.83	42.21	127.13	37.06	36.04	-18.26%
YoY %	49.08%	-59.27%	3.84%	-66.80%	243.04%	2.83%	-	-
Horiz. %	73.83%	49.53%	121.61%	117.12%	352.75%	102.83%	100.00%	-
DPS	18.67	27.99	31.99	12.00	8.00	12.00	32.00	-30.10%
YoY %	-33.30%	-12.50%	166.58%	50.00%	-33.33%	-62.50%	-	-
Horiz. %	58.34%	87.47%	99.97%	37.50%	25.00%	37.50%	100.00%	-
NAPS	9.1017	8.8819	8.9142	9.0834	9.0453	8.4979	8.3156	6.18%
YoY %	2.47%	-0.36%	-1.86%	0.42%	6.44%	2.19%	-	-
Horiz. %	109.45%	106.81%	107.20%	109.23%	108.78%	102.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	6.96	6.63	6.91	6.95	6.98	7.06	6.72	-
P/RPS	0.88	0.89	0.88	0.98	1.03	1.13	1.16	-16.77%
YoY %	-1.12%	1.14%	-10.20%	-4.85%	-8.85%	-2.59%	-	-
Horiz. %	75.86%	76.72%	75.86%	84.48%	88.79%	97.41%	100.00%	-
P/EPS	26.15	37.12	15.76	16.47	5.49	19.05	18.65	25.19%
YoY %	-29.55%	135.53%	-4.31%	200.00%	-71.18%	2.14%	-	-
Horiz. %	140.21%	199.03%	84.50%	88.31%	29.44%	102.14%	100.00%	-
EY	3.82	2.69	6.34	6.07	18.21	5.25	5.36	-20.16%
YoY %	42.01%	-57.57%	4.45%	-66.67%	246.86%	-2.05%	-	-
Horiz. %	71.27%	50.19%	118.28%	113.25%	339.74%	97.95%	100.00%	-
DY	2.68	4.22	4.63	1.73	1.15	1.70	4.76	-31.74%
YoY %	-36.49%	-8.86%	167.63%	50.43%	-32.35%	-64.29%	-	-
Horiz. %	56.30%	88.66%	97.27%	36.34%	24.16%	35.71%	100.00%	-
P/NAPS	0.76	0.75	0.77	0.77	0.77	0.83	0.81	-4.14%
YoY %	1.33%	-2.60%	0.00%	0.00%	-7.23%	2.47%	-	-
Horiz. %	93.83%	92.59%	95.06%	95.06%	95.06%	102.47%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	17/11/16	23/08/16	26/05/16	29/02/16	19/11/15	19/08/15	26/05/15	-
Price	6.80	7.10	6.89	6.80	7.04	6.61	7.66	-
P/RPS	0.86	0.96	0.88	0.96	1.04	1.05	1.33	-25.16%
YoY %	-10.42%	9.09%	-8.33%	-7.69%	-0.95%	-21.05%	-	-
Horiz. %	64.66%	72.18%	66.17%	72.18%	78.20%	78.95%	100.00%	-
P/EPS	25.55	39.75	15.72	16.11	5.54	17.84	21.25	13.03%
YoY %	-35.72%	152.86%	-2.42%	190.79%	-68.95%	-16.05%	-	-
Horiz. %	120.24%	187.06%	73.98%	75.81%	26.07%	83.95%	100.00%	-
EY	3.91	2.52	6.36	6.21	18.06	5.61	4.70	-11.51%
YoY %	55.16%	-60.38%	2.42%	-65.61%	221.93%	19.36%	-	-
Horiz. %	83.19%	53.62%	135.32%	132.13%	384.26%	119.36%	100.00%	-
DY	2.75	3.94	4.64	1.76	1.14	1.82	4.18	-24.29%
YoY %	-30.20%	-15.09%	163.64%	54.39%	-37.36%	-56.46%	-	-
Horiz. %	65.79%	94.26%	111.00%	42.11%	27.27%	43.54%	100.00%	-
P/NAPS	0.75	0.80	0.77	0.75	0.78	0.78	0.92	-12.70%
YoY %	-6.25%	3.90%	2.67%	-3.85%	0.00%	-15.22%	-	-
Horiz. %	81.52%	86.96%	83.70%	81.52%	84.78%	84.78%	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