[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 69.28%

YoY- 6.73%

Quarter Report

OHB-Q4_2016-170227.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	6,135,405	6,629,756	6,792,340	5,524,258	4,897,496	4,594,446	4,860,336	16.78%
YoY %	-7.46%	-2.39%	22.95%	12.80%	6.60%	-5.47%	-	-
Horiz. %	126.23%	136.41%	139.75%	113.66%	100.76%	94.53%	100.00%	-
PBT	499,742	436,800	399,564	387,132	125,325	10,586	260,156	54.46%
YoY %	14.41%	9.32%	3.21%	208.90%	1,083.87%	-95.93%	-	-
Horiz. %	192.09%	167.90%	153.59%	148.81%	48.17%	4.07%	100.00%	-
Tax	-99,926	-93,910	-131,036	-88,919	-62,062	-59,410	-73,372	22.84%
YoY %	-6.41%	28.33%	-47.37%	-43.27%	-4.46%	19.03%	-	-
Horiz. %	136.19%	127.99%	178.59%	121.19%	84.59%	80.97%	100.00%	-
NP	399,816	342,890	268,528	298,213	63,262	-48,824	186,784	66.01%
YoY %	16.60%	27.69%	-9.95%	371.39%	229.57%	-126.14%	-	-
Horiz. %	214.05%	183.58%	143.76%	159.66%	33.87%	-26.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,848	358,816	260,188	279,484	165,102	110,760	271,892	24.94%
YoY %	5.86%	37.91%	-6.90%	69.28%	49.06%	-59.26%	-	-
Horiz. %	139.71%	131.97%	95.70%	102.79%	60.72%	40.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.00%	21.50%	32.79%	22.97%	49.52%	561.21%	28.20%	-
YoY %	-6.98%	-34.43%	42.75%	-53.61%	-91.18%	1,890.11%	-	-
Horiz. %	70.92%	76.24%	116.28%	81.45%	175.60%	1,990.11%	100.00%	-
Total Cost	5,735,589	6,286,866	6,523,812	5,226,045	4,834,233	4,643,270	4,673,552	14.61%
YoY %	-8.77%	-3.63%	24.83%	8.10%	4.11%	-0.65%	-	-
Horiz. %	122.72%	134.52%	139.59%	111.82%	103.44%	99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,084,572	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	6.56%
YoY %	1.44%	-0.06%	2.29%	3.91%	2.48%	-0.36%	-	-
Horiz. %	110.02%	108.46%	108.53%	106.09%	102.10%	99.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	115,800	173,700	198,427	124,067	115,803	173,643	198,461	-30.15%
YoY %	-33.33%	-12.46%	59.94%	7.14%	-33.31%	-12.51%	-	-
Horiz. %	58.35%	87.52%	99.98%	62.51%	58.35%	87.49%	100.00%	-
Div Payout %	30.49%	48.41%	76.26%	44.39%	70.14%	156.77%	72.99%	-
YoY %	-37.02%	-36.52%	71.80%	-36.71%	-55.26%	114.78%	-	-
Horiz. %	41.77%	66.32%	104.48%	60.82%	96.10%	214.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	6,084,572	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	6.56%
YoY %	1.44%	-0.06%	2.29%	3.91%	2.48%	-0.36%	-	-
Horiz. %	110.02%	108.46%	108.53%	106.09%	102.10%	99.64%	100.00%	-
NOSH	620,393	620,359	620,085	620,339	620,375	620,156	620,191	0.02%
YoY %	0.01%	0.04%	-0.04%	-0.01%	0.04%	-0.01%	-	-
Horiz. %	100.03%	100.03%	99.98%	100.02%	100.03%	99.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	6.52%	5.17%	3.95%	5.40%	1.29%	-1.06%	3.84%	-
YoY %	26.11%	30.89%	-26.85%	318.60%	221.70%	-127.60%	-	-
Horiz. %	169.79%	134.64%	102.86%	140.63%	33.59%	-27.60%	100.00%	-
ROE	6.24%	5.98%	4.34%	4.76%	2.92%	2.01%	4.92%	-
YoY %	4.35%	37.79%	-8.82%	63.01%	45.27%	-59.15%	-	-
Horiz. %	126.83%	121.54%	88.21%	96.75%	59.35%	40.85%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	989.00	1,068.70	1,095.39	890.52	789.44	740.85	783.68	16.76%
YoY %	-7.46%	-2.44%	23.01%	12.80%	6.56%	-5.47%	-	-
Horiz. %	126.20%	136.37%	139.78%	113.63%	100.73%	94.53%	100.00%	-
EPS	61.23	57.84	41.96	45.05	26.61	17.86	43.84	24.92%
YoY %	5.86%	37.85%	-6.86%	69.30%	48.99%	-59.26%	-	-
Horiz. %	139.67%	131.93%	95.71%	102.76%	60.70%	40.74%	100.00%	-
DPS	18.67	28.00	32.00	20.00	18.67	28.00	32.00	-30.15%
YoY %	-33.32%	-12.50%	60.00%	7.12%	-33.32%	-12.50%	-	-
Horiz. %	58.34%	87.50%	100.00%	62.50%	58.34%	87.50%	100.00%	-
NAPS	9.8081	9.6688	9.6793	9.4583	9.102	8.8853	8.9171	6.54%
YoY %	1.44%	-0.11%	2.34%	3.91%	2.44%	-0.36%	-	-
Horiz. %	109.99%	108.43%	108.55%	106.07%	102.07%	99.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 620,309
RPS	988.95	1,068.64	1,094.84	890.44	789.42	740.57	783.43	16.78%
YoY %	-7.46%	-2.39%	22.95%	12.80%	6.60%	-5.47%	-	-
Horiz. %	126.23%	136.41%	139.75%	113.66%	100.76%	94.53%	100.00%	-
EPS	61.23	57.84	41.94	45.05	26.61	17.85	43.83	24.94%
YoY %	5.86%	37.91%	-6.90%	69.30%	49.08%	-59.27%	-	-
Horiz. %	139.70%	131.96%	95.69%	102.78%	60.71%	40.73%	100.00%	-
DPS	18.67	28.00	31.98	20.00	18.67	27.99	31.99	-30.13%
YoY %	-33.32%	-12.45%	59.90%	7.12%	-33.30%	-12.50%	-	-
Horiz. %	58.36%	87.53%	99.97%	62.52%	58.36%	87.50%	100.00%	-
NAPS	9.8076	9.6683	9.6745	9.4575	9.1017	8.8819	8.9142	6.56%
YoY %	1.44%	-0.06%	2.29%	3.91%	2.47%	-0.36%	-	-
Horiz. %	110.02%	108.46%	108.53%	106.09%	102.10%	99.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	6.58	6.67	6.60	6.80	6.96	6.63	6.91	-
P/RPS	0.67	0.62	0.60	0.76	0.88	0.89	0.88	-16.60%
YoY %	8.06%	3.33%	-21.05%	-13.64%	-1.12%	1.14%	-	-
Horiz. %	76.14%	70.45%	68.18%	86.36%	100.00%	101.14%	100.00%	-
P/EPS	10.75	11.53	15.73	15.09	26.15	37.12	15.76	-22.49%
YoY %	-6.76%	-26.70%	4.24%	-42.29%	-29.55%	135.53%	-	-
Horiz. %	68.21%	73.16%	99.81%	95.75%	165.93%	235.53%	100.00%	-
EY	9.31	8.67	6.36	6.63	3.82	2.69	6.34	29.16%
YoY %	7.38%	36.32%	-4.07%	73.56%	42.01%	-57.57%	-	-
Horiz. %	146.85%	136.75%	100.32%	104.57%	60.25%	42.43%	100.00%	-
DY	2.84	4.20	4.85	2.94	2.68	4.22	4.63	-27.78%
YoY %	-32.38%	-13.40%	64.97%	9.70%	-36.49%	-8.86%	-	-
Horiz. %	61.34%	90.71%	104.75%	63.50%	57.88%	91.14%	100.00%	-
P/NAPS	0.67	0.69	0.68	0.72	0.76	0.75	0.77	-8.84%
YoY %	-2.90%	1.47%	-5.56%	-5.26%	1.33%	-2.60%	-	-
Horiz. %	87.01%	89.61%	88.31%	93.51%	98.70%	97.40%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/08/17	24/05/17	27/02/17	17/11/16	23/08/16	26/05/16	-
Price	6.55	6.60	6.63	6.45	6.80	7.10	6.89	-
P/RPS	0.66	0.62	0.61	0.72	0.86	0.96	0.88	-17.43%
YoY %	6.45%	1.64%	-15.28%	-16.28%	-10.42%	9.09%	-	-
Horiz. %	75.00%	70.45%	69.32%	81.82%	97.73%	109.09%	100.00%	-
P/EPS	10.70	11.41	15.80	14.32	25.55	39.75	15.72	-22.60%
YoY %	-6.22%	-27.78%	10.34%	-43.95%	-35.72%	152.86%	-	-
Horiz. %	68.07%	72.58%	100.51%	91.09%	162.53%	252.86%	100.00%	-
EY	9.35	8.76	6.33	6.99	3.91	2.52	6.36	29.26%
YoY %	6.74%	38.39%	-9.44%	78.77%	55.16%	-60.38%	-	-
Horiz. %	147.01%	137.74%	99.53%	109.91%	61.48%	39.62%	100.00%	-
DY	2.85	4.24	4.83	3.10	2.75	3.94	4.64	-27.72%
YoY %	-32.78%	-12.22%	55.81%	12.73%	-30.20%	-15.09%	-	-
Horiz. %	61.42%	91.38%	104.09%	66.81%	59.27%	84.91%	100.00%	-
P/NAPS	0.67	0.68	0.68	0.68	0.75	0.80	0.77	-8.84%
YoY %	-1.47%	0.00%	0.00%	-9.33%	-6.25%	3.90%	-	-
Horiz. %	87.01%	88.31%	88.31%	88.31%	97.40%	103.90%	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