[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -37.89%

YoY- -6.28%

Quarter Report

OHB-Q1_2018-180530.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	6,389,783	6,623,953	6,710,104	5,922,892	6,348,149	6,135,405	6,629,756	-2.42%
YoY %	-3.54%	-1.28%	13.29%	-6.70%	3.47%	-7.46%	-	-
Horiz. %	96.38%	99.91%	101.21%	89.34%	95.75%	92.54%	100.00%	-
PBT	596,289	605,341	608,976	210,932	527,336	499,742	436,800	22.99%
YoY %	-1.50%	-0.60%	188.71%	-60.00%	5.52%	14.41%	-	-
Horiz. %	136.51%	138.59%	139.42%	48.29%	120.73%	114.41%	100.00%	-
Tax	-131,021	-118,114	-119,884	-105,116	-113,729	-99,926	-93,910	24.78%
YoY %	-10.93%	1.48%	-14.05%	7.57%	-13.81%	-6.41%	-	-
Horiz. %	139.52%	125.77%	127.66%	111.93%	121.10%	106.41%	100.00%	-
NP	465,268	487,226	489,092	105,816	413,607	399,816	342,890	22.49%
YoY %	-4.51%	-0.38%	362.21%	-74.42%	3.45%	16.60%	-	-
Horiz. %	135.69%	142.09%	142.64%	30.86%	120.62%	116.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	500,893	528,033	561,904	243,860	392,646	379,848	358,816	24.82%
YoY %	-5.14%	-6.03%	130.42%	-37.89%	3.37%	5.86%	-	-
Horiz. %	139.60%	147.16%	156.60%	67.96%	109.43%	105.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	19.51%	19.69%	49.83%	21.57%	20.00%	21.50%	-
YoY %	12.61%	-0.91%	-60.49%	131.02%	7.85%	-6.98%	-	-
Horiz. %	102.19%	90.74%	91.58%	231.77%	100.33%	93.02%	100.00%	-
Total Cost	5,924,515	6,136,726	6,221,012	5,817,076	5,934,542	5,735,589	6,286,866	-3.86%
YoY %	-3.46%	-1.35%	6.94%	-1.98%	3.47%	-8.77%	-	-
Horiz. %	94.24%	97.61%	98.95%	92.53%	94.40%	91.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,557,846	6,554,931	6,345,868	6,311,873	6,053,988	6,084,572	5,998,133	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	248,144	281,230	421,846	694,805	124,072	115,800	173,700	26.76%
YoY %	-11.76%	-33.33%	-39.29%	460.00%	7.14%	-33.33%	-	-
Horiz. %	142.86%	161.91%	242.86%	400.00%	71.43%	66.67%	100.00%	-
Div Payout %	49.54%	53.26%	75.07%	284.92%	31.60%	30.49%	48.41%	-
YoY %	-6.98%	-29.05%	-73.65%	801.65%	3.64%	-37.02%	-	-
Horiz. %	102.33%	110.02%	155.07%	588.56%	65.28%	62.98%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	6,557,846	6,554,931	6,345,868	6,311,873	6,053,988	6,084,572	5,998,133	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,359	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	7.28%	7.36%	7.29%	1.79%	6.52%	6.52%	5.17%	-
YoY %	-1.09%	0.96%	307.26%	-72.55%	0.00%	26.11%	-	-
Horiz. %	140.81%	142.36%	141.01%	34.62%	126.11%	126.11%	100.00%	-
ROE	7.64%	8.06%	8.85%	3.86%	6.49%	6.24%	5.98%	-
YoY %	-5.21%	-8.93%	129.27%	-40.52%	4.01%	4.35%	-	-
Horiz. %	127.76%	134.78%	147.99%	64.55%	108.53%	104.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	1,030.01	1,067.76	1,081.64	954.75	1,023.30	989.00	1,068.70	-2.42%
YoY %	-3.54%	-1.28%	13.29%	-6.70%	3.47%	-7.46%	-	-
Horiz. %	96.38%	99.91%	101.21%	89.34%	95.75%	92.54%	100.00%	-
EPS	80.74	85.12	90.58	39.32	63.29	61.23	57.84	24.82%
YoY %	-5.15%	-6.03%	130.37%	-37.87%	3.36%	5.86%	-	-
Horiz. %	139.59%	147.16%	156.60%	67.98%	109.42%	105.86%	100.00%	-
DPS	40.00	45.33	68.00	112.00	20.00	18.67	28.00	26.76%
YoY %	-11.76%	-33.34%	-39.29%	460.00%	7.12%	-33.32%	-	-
Horiz. %	142.86%	161.89%	242.86%	400.00%	71.43%	66.68%	100.00%	-
NAPS	10.571	10.5663	10.2293	10.1745	9.7588	9.8081	9.6688	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	1,029.96	1,067.70	1,081.59	954.70	1,023.25	988.95	1,068.64	-2.42%
YoY %	-3.53%	-1.28%	13.29%	-6.70%	3.47%	-7.46%	-	-
Horiz. %	96.38%	99.91%	101.21%	89.34%	95.75%	92.54%	100.00%	-
EPS	80.74	85.11	90.57	39.31	63.29	61.23	57.84	24.82%
YoY %	-5.13%	-6.03%	130.40%	-37.89%	3.36%	5.86%	-	-
Horiz. %	139.59%	147.15%	156.59%	67.96%	109.42%	105.86%	100.00%	-
DPS	40.00	45.33	68.00	111.99	20.00	18.67	28.00	26.76%
YoY %	-11.76%	-33.34%	-39.28%	459.95%	7.12%	-33.32%	-	-
Horiz. %	142.86%	161.89%	242.86%	399.96%	71.43%	66.68%	100.00%	-
NAPS	10.5705	10.5658	10.2288	10.174	9.7583	9.8076	9.6683	6.11%
YoY %	0.04%	3.29%	0.54%	4.26%	-0.50%	1.44%	-	-
Horiz. %	109.33%	109.28%	105.80%	105.23%	100.93%	101.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	6.17	6.20	6.14	6.23	6.55	6.58	6.67	-
P/RPS	0.60	0.58	0.57	0.65	0.64	0.67	0.62	-2.15%
YoY %	3.45%	1.75%	-12.31%	1.56%	-4.48%	8.06%	-	-
Horiz. %	96.77%	93.55%	91.94%	104.84%	103.23%	108.06%	100.00%	-
P/EPS	7.64	7.28	6.78	15.85	10.35	10.75	11.53	-23.93%
YoY %	4.95%	7.37%	-57.22%	53.14%	-3.72%	-6.76%	-	-
Horiz. %	66.26%	63.14%	58.80%	137.47%	89.77%	93.24%	100.00%	-
EY	13.09	13.73	14.75	6.31	9.66	9.31	8.67	31.50%
YoY %	-4.66%	-6.92%	133.76%	-34.68%	3.76%	7.38%	-	-
Horiz. %	150.98%	158.36%	170.13%	72.78%	111.42%	107.38%	100.00%	-
DY	6.48	7.31	11.07	17.98	3.05	2.84	4.20	33.41%
YoY %	-11.35%	-33.97%	-38.43%	489.51%	7.39%	-32.38%	-	-
Horiz. %	154.29%	174.05%	263.57%	428.10%	72.62%	67.62%	100.00%	-
P/NAPS	0.58	0.59	0.60	0.61	0.67	0.67	0.69	-10.90%
YoY %	-1.69%	-1.67%	-1.64%	-8.96%	0.00%	-2.90%	-	-
Horiz. %	84.06%	85.51%	86.96%	88.41%	97.10%	97.10%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	27/11/18	28/08/18	30/05/18	27/02/18	22/11/17	23/08/17	-
Price	6.80	5.92	6.14	6.45	6.46	6.55	6.60	-
P/RPS	0.66	0.55	0.57	0.68	0.63	0.66	0.62	4.24%
YoY %	20.00%	-3.51%	-16.18%	7.94%	-4.55%	6.45%	-	-
Horiz. %	106.45%	88.71%	91.94%	109.68%	101.61%	106.45%	100.00%	-
P/EPS	8.42	6.96	6.78	16.41	10.21	10.70	11.41	-18.29%
YoY %	20.98%	2.65%	-58.68%	60.72%	-4.58%	-6.22%	-	-
Horiz. %	73.79%	61.00%	59.42%	143.82%	89.48%	93.78%	100.00%	-
EY	11.87	14.38	14.75	6.09	9.80	9.35	8.76	22.38%
YoY %	-17.45%	-2.51%	142.20%	-37.86%	4.81%	6.74%	-	-
Horiz. %	135.50%	164.16%	168.38%	69.52%	111.87%	106.74%	100.00%	-
DY	5.88	7.66	11.07	17.36	3.10	2.85	4.24	24.28%
YoY %	-23.24%	-30.80%	-36.23%	460.00%	8.77%	-32.78%	-	-
Horiz. %	138.68%	180.66%	261.08%	409.43%	73.11%	67.22%	100.00%	-
P/NAPS	0.64	0.56	0.60	0.63	0.66	0.67	0.68	-3.95%
YoY %	14.29%	-6.67%	-4.76%	-4.55%	-1.49%	-1.47%	-	-
Horiz. %	94.12%	82.35%	88.24%	92.65%	97.06%	98.53%	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