[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

28-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- -25.91%

YoY- 55.75%

Quarter Report

OHB_Quarterly Reporting_Q4FY2022.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	4,075,176	3,940,502	3,857,636	3,825,850	3,785,861	3,758,288	3,759,844	5.51%
YoY %	3.42%	2.15%	0.83%	1.06%	0.73%	-0.04%	-	-
Horiz. %	108.39%	104.80%	102.60%	101.76%	100.69%	99.96%	100.00%	-
PBT	901,705	650,180	610,700	820,549	1,162,801	1,361,124	1,763,852	-36.03%
YoY %	38.69%	6.46%	-25.57%	-29.43%	-14.57%	-22.83%	-	-
Horiz. %	51.12%	36.86%	34.62%	46.52%	65.92%	77.17%	100.00%	-
Tax	-93,386	-74,036	-84,824	-180,700	-192,036	-219,438	-376,900	-60.51%
YoY %	-26.14%	12.72%	53.06%	5.90%	12.49%	41.78%	-	-
Horiz. %	24.78%	19.64%	22.51%	47.94%	50.95%	58.22%	100.00%	-
NP	808,318	576,144	525,876	639,849	970,765	1,141,686	1,386,952	-30.20%
YoY %	40.30%	9.56%	-17.81%	-34.09%	-14.97%	-17.68%	-	-
Horiz. %	58.28%	41.54%	37.92%	46.13%	69.99%	82.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	689,137	438,874	376,944	500,837	675,998	809,302	1,071,372	-25.46%
YoY %	57.02%	16.43%	-24.74%	-25.91%	-16.47%	-24.46%	-	-
Horiz. %	64.32%	40.96%	35.18%	46.75%	63.10%	75.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.36%	11.39%	13.89%	22.02%	16.51%	16.12%	21.37%	-
YoY %	-9.04%	-18.00%	-36.92%	33.37%	2.42%	-24.57%	-	-
Horiz. %	48.48%	53.30%	65.00%	103.04%	77.26%	75.43%	100.00%	-
Total Cost	3,266,857	3,364,358	3,331,760	3,186,001	2,815,096	2,616,602	2,372,892	23.73%
YoY %	-2.90%	0.98%	4.57%	13.18%	7.59%	10.27%	-	-
Horiz. %	137.67%	141.78%	140.41%	134.27%	118.64%	110.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,742,241	7,366,985	7,114,249	6,957,794	7,024,606	7,036,704	6,979,320	7.15%
YoY %	5.09%	3.55%	2.25%	-0.95%	-0.17%	0.82%	-	-
Horiz. %	110.93%	105.55%	101.93%	99.69%	100.65%	100.82%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	330,859	496,289	496,289	186,108	248,144	372,217	248,144	21.12%
YoY %	-33.33%	0.00%	166.67%	-25.00%	-33.33%	50.00%	-	-
Horiz. %	133.33%	200.00%	200.00%	75.00%	100.00%	150.00%	100.00%	-
Div Payout %	48.01%	113.08%	131.66%	37.16%	36.71%	45.99%	23.16%	-
YoY %	-57.54%	-14.11%	254.31%	1.23%	-20.18%	98.58%	-	-
Horiz. %	207.30%	488.26%	568.48%	160.45%	158.51%	198.58%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	7,742,241	7,366,985	7,114,249	6,957,794	7,024,606	7,036,704	6,979,320	7.15%
YoY %	5.09%	3.55%	2.25%	-0.95%	-0.17%	0.82%	-	-
Horiz. %	110.93%	105.55%	101.93%	99.69%	100.65%	100.82%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,393	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	19.84%	14.62%	13.63%	16.72%	25.64%	30.38%	36.89%	-
YoY %	35.70%	7.26%	-18.48%	-34.79%	-15.60%	-17.65%	-	-
Horiz. %	53.78%	39.63%	36.95%	45.32%	69.50%	82.35%	100.00%	-
ROE	8.90%	5.96%	5.30%	7.20%	9.62%	11.50%	15.35%	-
YoY %	49.33%	12.45%	-26.39%	-25.16%	-16.35%	-25.08%	-	-
Horiz. %	57.98%	38.83%	34.53%	46.91%	62.67%	74.92%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	656.90	635.19	621.84	616.71	610.27	605.82	606.07	5.51%
YoY %	3.42%	2.15%	0.83%	1.06%	0.73%	-0.04%	-	-
Horiz. %	108.39%	104.80%	102.60%	101.76%	100.69%	99.96%	100.00%	-
EPS	111.08	70.74	60.76	80.73	108.97	130.46	172.72	-25.47%
YoY %	57.03%	16.43%	-24.74%	-25.92%	-16.47%	-24.47%	-	-
Horiz. %	64.31%	40.96%	35.18%	46.74%	63.09%	75.53%	100.00%	-
DPS	53.33	80.00	80.00	30.00	40.00	60.00	40.00	21.11%
YoY %	-33.34%	0.00%	166.67%	-25.00%	-33.33%	50.00%	-	-
Horiz. %	133.33%	200.00%	200.00%	75.00%	100.00%	150.00%	100.00%	-
NAPS	12.4802	11.8753	11.4679	11.2157	11.3234	11.3429	11.2504	7.15%
YoY %	5.09%	3.55%	2.25%	-0.95%	-0.17%	0.82%	-	-
Horiz. %	110.93%	105.55%	101.93%	99.69%	100.65%	100.82%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	656.87	635.16	621.81	616.68	610.24	605.79	606.04	5.51%
YoY %	3.42%	2.15%	0.83%	1.06%	0.73%	-0.04%	-	-
Horiz. %	108.39%	104.80%	102.60%	101.76%	100.69%	99.96%	100.00%	-
EPS	111.08	70.74	60.76	80.73	108.96	130.45	172.69	-25.46%
YoY %	57.03%	16.43%	-24.74%	-25.91%	-16.47%	-24.46%	-	-
Horiz. %	64.32%	40.96%	35.18%	46.75%	63.10%	75.54%	100.00%	-
DPS	53.33	80.00	80.00	30.00	40.00	60.00	40.00	21.11%
YoY %	-33.34%	0.00%	166.67%	-25.00%	-33.33%	50.00%	-	-
Horiz. %	133.33%	200.00%	200.00%	75.00%	100.00%	150.00%	100.00%	-
NAPS	12.4796	11.8747	11.4673	11.2151	11.3228	11.3423	11.2498	7.15%
YoY %	5.09%	3.55%	2.25%	-0.95%	-0.17%	0.82%	-	-
Horiz. %	110.93%	105.55%	101.93%	99.69%	100.65%	100.82%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	6.37	6.37	6.63	6.79	6.49	6.62	6.09	-
P/RPS	0.97	1.00	1.07	1.10	1.06	1.09	1.00	-2.00%
YoY %	-3.00%	-6.54%	-2.73%	3.77%	-2.75%	9.00%	-	-
Horiz. %	97.00%	100.00%	107.00%	110.00%	106.00%	109.00%	100.00%	-
P/EPS	5.73	9.00	10.91	8.41	5.96	5.07	3.53	38.07%
YoY %	-36.33%	-17.51%	29.73%	41.11%	17.55%	43.63%	-	-
Horiz. %	162.32%	254.96%	309.07%	238.24%	168.84%	143.63%	100.00%	-
EY	17.44	11.11	9.16	11.89	16.79	19.71	28.36	-27.66%
YoY %	56.98%	21.29%	-22.96%	-29.18%	-14.81%	-30.50%	-	-
Horiz. %	61.50%	39.17%	32.30%	41.93%	59.20%	69.50%	100.00%	-
DY	8.37	12.56	12.07	4.42	6.16	9.06	6.57	17.50%
YoY %	-33.36%	4.06%	173.08%	-28.25%	-32.01%	37.90%	-	-
Horiz. %	127.40%	191.17%	183.71%	67.28%	93.76%	137.90%	100.00%	-
P/NAPS	0.51	0.54	0.58	0.61	0.57	0.58	0.54	-3.73%
YoY %	-5.56%	-6.90%	-4.92%	7.02%	-1.72%	7.41%	-	-
Horiz. %	94.44%	100.00%	107.41%	112.96%	105.56%	107.41%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	29/11/23	25/08/23	30/05/23	28/02/23	24/11/22	25/08/22	26/05/22	-
Price	6.29	6.32	6.74	6.85	6.74	6.72	7.04	-
P/RPS	0.96	0.99	1.08	1.11	1.10	1.11	1.16	-11.84%
YoY %	-3.03%	-8.33%	-2.70%	0.91%	-0.90%	-4.31%	-	-
Horiz. %	82.76%	85.34%	93.10%	95.69%	94.83%	95.69%	100.00%	-
P/EPS	5.66	8.93	11.09	8.48	6.19	5.15	4.08	24.36%
YoY %	-36.62%	-19.48%	30.78%	37.00%	20.19%	26.23%	-	-
Horiz. %	138.73%	218.87%	271.81%	207.84%	151.72%	126.23%	100.00%	-
EY	17.66	11.19	9.02	11.79	16.17	19.41	24.53	-19.65%
YoY %	57.82%	24.06%	-23.49%	-27.09%	-16.69%	-20.87%	-	-
Horiz. %	71.99%	45.62%	36.77%	48.06%	65.92%	79.13%	100.00%	-
DY	8.48	12.66	11.87	4.38	5.93	8.93	5.68	30.59%
YoY %	-33.02%	6.66%	171.00%	-26.14%	-33.59%	57.22%	-	-
Horiz. %	149.30%	222.89%	208.98%	77.11%	104.40%	157.22%	100.00%	-
P/NAPS	0.50	0.53	0.59	0.61	0.60	0.59	0.63	-14.26%
YoY %	-5.66%	-10.17%	-3.28%	1.67%	1.69%	-6.35%	-	-
Horiz. %	79.37%	84.13%	93.65%	96.83%	95.24%	93.65%	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