[ORIENT] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 82.98%

YoY- -39.32%

Quarter Report

OHB-Q2_2019-190828.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	956,388	5,161,211	4,061,598	2,797,836	1,389,732	6,389,783	4,967,965	-66.62%
YoY %	-81.47%	27.07%	45.17%	101.32%	-78.25%	28.62%	-	-
Horiz. %	19.25%	103.89%	81.76%	56.32%	27.97%	128.62%	100.00%	-
PBT	-168,151	453,726	338,141	206,547	150,559	596,289	454,006	-
YoY %	-137.06%	34.18%	63.71%	37.19%	-74.75%	31.34%	-	-
Horiz. %	-37.04%	99.94%	74.48%	45.49%	33.16%	131.34%	100.00%	-
Tax	-14,787	-105,466	-76,596	-54,584	-42,047	-131,021	-88,586	-69.65%
YoY %	85.98%	-37.69%	-40.33%	-29.82%	67.91%	-47.90%	-	-
Horiz. %	16.69%	119.05%	86.47%	61.62%	47.46%	147.90%	100.00%	-
NP	-182,938	348,260	261,545	151,963	108,512	465,268	365,420	-
YoY %	-152.53%	33.15%	72.11%	40.04%	-76.68%	27.32%	-	-
Horiz. %	-50.06%	95.30%	71.57%	41.59%	29.70%	127.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-81,771	350,549	270,963	170,479	93,168	500,893	396,025	-
YoY %	-123.33%	29.37%	58.94%	82.98%	-81.40%	26.48%	-	-
Horiz. %	-20.65%	88.52%	68.42%	43.05%	23.53%	126.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	23.24%	22.65%	26.43%	27.93%	21.97%	19.51%	-
YoY %	-	2.60%	-14.30%	-5.37%	27.13%	12.61%	-	-
Horiz. %	-	119.12%	116.09%	135.47%	143.16%	112.61%	100.00%	-
Total Cost	1,139,326	4,812,951	3,800,053	2,645,873	1,281,220	5,924,515	4,602,545	-60.54%
YoY %	-76.33%	26.65%	43.62%	106.51%	-78.37%	28.72%	-	-
Horiz. %	24.75%	104.57%	82.56%	57.49%	27.84%	128.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,267,269	6,666,968	6,621,620	6,601,954	6,648,295	6,557,846	6,554,931	-2.94%
YoY %	-6.00%	0.68%	0.30%	-0.70%	1.38%	0.04%	-	-
Horiz. %	95.61%	101.71%	101.02%	100.72%	101.42%	100.04%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	111,665	248,144	248,144	248,144	173,701	248,144	210,923	-34.53%
YoY %	-55.00%	0.00%	0.00%	42.86%	-30.00%	17.65%	-	-
Horiz. %	52.94%	117.65%	117.65%	117.65%	82.35%	117.65%	100.00%	-
Div Payout %	0.00%	70.79%	91.58%	145.56%	186.44%	49.54%	53.26%	-
YoY %	0.00%	-22.70%	-37.08%	-21.93%	276.34%	-6.98%	-	-
Horiz. %	0.00%	132.91%	171.95%	273.30%	350.06%	93.02%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	6,267,269	6,666,968	6,621,620	6,601,954	6,648,295	6,557,846	6,554,931	-2.94%
YoY %	-6.00%	0.68%	0.30%	-0.70%	1.38%	0.04%	-	-
Horiz. %	95.61%	101.71%	101.02%	100.72%	101.42%	100.04%	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%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	-19.13%	6.75%	6.44%	5.43%	7.81%	7.28%	7.36%	-
YoY %	-383.41%	4.81%	18.60%	-30.47%	7.28%	-1.09%	-	-
Horiz. %	-259.92%	91.71%	87.50%	73.78%	106.11%	98.91%	100.00%	-
ROE	-1.30%	5.26%	4.09%	2.58%	1.40%	7.64%	6.04%	-
YoY %	-124.71%	28.61%	58.53%	84.29%	-81.68%	26.49%	-	-
Horiz. %	-21.52%	87.09%	67.72%	42.72%	23.18%	126.49%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	154.17	831.97	654.71	451.00	224.02	1,030.01	800.82	-66.62%
YoY %	-81.47%	27.07%	45.17%	101.32%	-78.25%	28.62%	-	-
Horiz. %	19.25%	103.89%	81.75%	56.32%	27.97%	128.62%	100.00%	-
EPS	-13.18	56.51	43.68	27.48	15.02	80.74	63.84	-
YoY %	-123.32%	29.37%	58.95%	82.96%	-81.40%	26.47%	-	-
Horiz. %	-20.65%	88.52%	68.42%	43.05%	23.53%	126.47%	100.00%	-
DPS	18.00	40.00	40.00	40.00	28.00	40.00	34.00	-34.53%
YoY %	-55.00%	0.00%	0.00%	42.86%	-30.00%	17.65%	-	-
Horiz. %	52.94%	117.65%	117.65%	117.65%	82.35%	117.65%	100.00%	-
NAPS	10.1026	10.7469	10.6738	10.6421	10.7168	10.571	10.5663	-2.94%
YoY %	-6.00%	0.68%	0.30%	-0.70%	1.38%	0.04%	-	-
Horiz. %	95.61%	101.71%	101.02%	100.72%	101.42%	100.04%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	154.16	831.93	654.68	450.98	224.01	1,029.96	800.78	-66.62%
YoY %	-81.47%	27.07%	45.17%	101.32%	-78.25%	28.62%	-	-
Horiz. %	19.25%	103.89%	81.76%	56.32%	27.97%	128.62%	100.00%	-
EPS	-13.18	56.50	43.68	27.48	15.02	80.74	63.83	-
YoY %	-123.33%	29.35%	58.95%	82.96%	-81.40%	26.49%	-	-
Horiz. %	-20.65%	88.52%	68.43%	43.05%	23.53%	126.49%	100.00%	-
DPS	18.00	40.00	40.00	40.00	28.00	40.00	34.00	-34.53%
YoY %	-55.00%	0.00%	0.00%	42.86%	-30.00%	17.65%	-	-
Horiz. %	52.94%	117.65%	117.65%	117.65%	82.35%	117.65%	100.00%	-
NAPS	10.1021	10.7464	10.6733	10.6416	10.7163	10.5705	10.5658	-2.94%
YoY %	-6.00%	0.68%	0.30%	-0.70%	1.38%	0.04%	-	-
Horiz. %	95.61%	101.71%	101.02%	100.72%	101.42%	100.04%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	4.99	6.55	6.50	6.48	6.44	6.17	6.20	-
P/RPS	3.24	0.79	0.99	1.44	2.87	0.60	0.77	160.40%
YoY %	310.13%	-20.20%	-31.25%	-49.83%	378.33%	-22.08%	-	-
Horiz. %	420.78%	102.60%	128.57%	187.01%	372.73%	77.92%	100.00%	-
P/EPS	-37.86	11.59	14.88	23.58	42.88	7.64	9.71	-
YoY %	-426.66%	-22.11%	-36.90%	-45.01%	461.26%	-21.32%	-	-
Horiz. %	-389.91%	119.36%	153.24%	242.84%	441.61%	78.68%	100.00%	-
EY	-2.64	8.63	6.72	4.24	2.33	13.09	10.30	-
YoY %	-130.59%	28.42%	58.49%	81.97%	-82.20%	27.09%	-	-
Horiz. %	-25.63%	83.79%	65.24%	41.17%	22.62%	127.09%	100.00%	-
DY	3.61	6.11	6.15	6.17	4.35	6.48	5.48	-24.27%
YoY %	-40.92%	-0.65%	-0.32%	41.84%	-32.87%	18.25%	-	-
Horiz. %	65.88%	111.50%	112.23%	112.59%	79.38%	118.25%	100.00%	-
P/NAPS	0.49	0.61	0.61	0.61	0.60	0.58	0.59	-11.63%
YoY %	-19.67%	0.00%	0.00%	1.67%	3.45%	-1.69%	-	-
Horiz. %	83.05%	103.39%	103.39%	103.39%	101.69%	98.31%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	28/02/20	27/11/19	28/08/19	29/05/19	27/02/19	27/11/18	-
Price	5.66	6.27	6.50	6.44	6.66	6.80	5.92	-
P/RPS	3.67	0.75	0.99	1.43	2.97	0.66	0.74	190.53%
YoY %	389.33%	-24.24%	-30.77%	-51.85%	350.00%	-10.81%	-	-
Horiz. %	495.95%	101.35%	133.78%	193.24%	401.35%	89.19%	100.00%	-
P/EPS	-42.94	11.10	14.88	23.43	44.35	8.42	9.27	-
YoY %	-486.85%	-25.40%	-36.49%	-47.17%	426.72%	-9.17%	-	-
Horiz. %	-463.21%	119.74%	160.52%	252.75%	478.43%	90.83%	100.00%	-
EY	-2.33	9.01	6.72	4.27	2.26	11.87	10.78	-
YoY %	-125.86%	34.08%	57.38%	88.94%	-80.96%	10.11%	-	-
Horiz. %	-21.61%	83.58%	62.34%	39.61%	20.96%	110.11%	100.00%	-
DY	3.18	6.38	6.15	6.21	4.20	5.88	5.74	-32.52%
YoY %	-50.16%	3.74%	-0.97%	47.86%	-28.57%	2.44%	-	-
Horiz. %	55.40%	111.15%	107.14%	108.19%	73.17%	102.44%	100.00%	-
P/NAPS	0.56	0.58	0.61	0.61	0.62	0.64	0.56	0.00%
YoY %	-3.45%	-4.92%	0.00%	-1.61%	-3.12%	14.29%	-	-
Horiz. %	100.00%	103.57%	108.93%	108.93%	110.71%	114.29%	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