[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

29-Nov-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Sep-2023 [#3]

Profit Trend

QoQ- 135.54%

YoY- 1.94%

Quarter Report

OHB_Quarterly-Reporting_Q3FY2023.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Cumulative Result
Revenue	2,370,195	1,189,327	4,355,401	3,056,382	1,970,251	964,409	3,825,850	-27.34%
YoY %	99.29%	-72.69%	42.50%	55.13%	104.30%	-74.79%	-	-
Horiz. %	61.95%	31.09%	113.84%	79.89%	51.50%	25.21%	100.00%	-
PBT	460,695	413,421	627,091	676,279	325,090	152,675	820,549	-31.96%
YoY %	11.43%	-34.07%	-7.27%	108.03%	112.93%	-81.39%	-	-
Horiz. %	56.14%	50.38%	76.42%	82.42%	39.62%	18.61%	100.00%	-
Tax	-111,305	-85,499	-63,811	-70,040	-37,018	-21,206	-180,700	-27.62%
YoY %	-30.18%	-33.99%	8.89%	-89.21%	-74.56%	88.26%	-	-
Horiz. %	61.60%	47.32%	35.31%	38.76%	20.49%	11.74%	100.00%	-
NP	349,390	327,922	563,280	606,239	288,072	131,469	639,849	-33.21%
YoY %	6.55%	-41.78%	-7.09%	110.45%	119.12%	-79.45%	-	-
Horiz. %	54.61%	51.25%	88.03%	94.75%	45.02%	20.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	357,664	319,476	456,714	516,853	219,437	94,236	500,837	-20.12%
YoY %	11.95%	-30.05%	-11.64%	135.54%	132.86%	-81.18%	-	-
Horiz. %	71.41%	63.79%	91.19%	103.20%	43.81%	18.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.16%	20.68%	10.18%	10.36%	11.39%	13.89%	22.02%	-
YoY %	16.83%	103.14%	-1.74%	-9.04%	-18.00%	-36.92%	-	-
Horiz. %	109.72%	93.91%	46.23%	47.05%	51.73%	63.08%	100.00%	-
Total Cost	2,020,805	861,405	3,792,121	2,450,143	1,682,179	832,940	3,186,001	-26.19%
YoY %	134.59%	-77.28%	54.77%	45.65%	101.96%	-73.86%	-	-
Horiz. %	63.43%	27.04%	119.02%	76.90%	52.80%	26.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,898,634	7,825,928	7,589,880	7,742,241	7,366,985	7,114,249	6,957,794	8.83%
YoY %	0.93%	3.11%	-1.97%	5.09%	3.55%	2.25%	-	-
Horiz. %	113.52%	112.48%	109.08%	111.27%	105.88%	102.25%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	248,144	124,072	248,144	248,144	248,144	124,072	186,108	21.16%
YoY %	100.00%	-50.00%	0.00%	0.00%	100.00%	-33.33%	-	-
Horiz. %	133.33%	66.67%	133.33%	133.33%	133.33%	66.67%	100.00%	-
Div Payout %	69.38%	38.84%	54.33%	48.01%	113.08%	131.66%	37.16%	-
YoY %	78.63%	-28.51%	13.16%	-57.54%	-14.11%	254.31%	-	-
Horiz. %	186.71%	104.52%	146.21%	129.20%	304.31%	354.31%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	7,898,634	7,825,928	7,589,880	7,742,241	7,366,985	7,114,249	6,957,794	8.83%
YoY %	0.93%	3.11%	-1.97%	5.09%	3.55%	2.25%	-	-
Horiz. %	113.52%	112.48%	109.08%	111.27%	105.88%	102.25%	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%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	14.74%	27.57%	12.93%	19.84%	14.62%	13.63%	16.72%	-
YoY %	-46.54%	113.23%	-34.83%	35.70%	7.26%	-18.48%	-	-
Horiz. %	88.16%	164.89%	77.33%	118.66%	87.44%	81.52%	100.00%	-
ROE	4.53%	4.08%	6.02%	6.68%	2.98%	1.32%	7.20%	-
YoY %	11.03%	-32.23%	-9.88%	124.16%	125.76%	-81.67%	-	-
Horiz. %	62.92%	56.67%	83.61%	92.78%	41.39%	18.33%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	382.07	191.72	702.07	492.68	317.60	155.46	616.71	-27.34%
YoY %	99.29%	-72.69%	42.50%	55.13%	104.30%	-74.79%	-	-
Horiz. %	61.95%	31.09%	113.84%	79.89%	51.50%	25.21%	100.00%	-
EPS	57.65	51.50	73.62	83.31	35.37	15.19	80.73	-20.12%
YoY %	11.94%	-30.05%	-11.63%	135.54%	132.85%	-81.18%	-	-
Horiz. %	71.41%	63.79%	91.19%	103.20%	43.81%	18.82%	100.00%	-
DPS	40.00	20.00	40.00	40.00	40.00	20.00	30.00	21.16%
YoY %	100.00%	-50.00%	0.00%	0.00%	100.00%	-33.33%	-	-
Horiz. %	133.33%	66.67%	133.33%	133.33%	133.33%	66.67%	100.00%	-
NAPS	12.7323	12.6151	12.2346	12.4802	11.8753	11.4679	11.2157	8.83%
YoY %	0.93%	3.11%	-1.97%	5.09%	3.55%	2.25%	-	-
Horiz. %	113.52%	112.48%	109.08%	111.27%	105.88%	102.25%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	382.05	191.71	702.04	492.65	317.58	155.45	616.68	-27.34%
YoY %	99.29%	-72.69%	42.50%	55.13%	104.30%	-74.79%	-	-
Horiz. %	61.95%	31.09%	113.84%	79.89%	51.50%	25.21%	100.00%	-
EPS	57.65	51.50	73.62	83.31	35.37	15.19	80.73	-20.12%
YoY %	11.94%	-30.05%	-11.63%	135.54%	132.85%	-81.18%	-	-
Horiz. %	71.41%	63.79%	91.19%	103.20%	43.81%	18.82%	100.00%	-
DPS	40.00	20.00	40.00	40.00	40.00	20.00	30.00	21.16%
YoY %	100.00%	-50.00%	0.00%	0.00%	100.00%	-33.33%	-	-
Horiz. %	133.33%	66.67%	133.33%	133.33%	133.33%	66.67%	100.00%	-
NAPS	12.7317	12.6145	12.234	12.4796	11.8747	11.4673	11.2151	8.83%
YoY %	0.93%	3.11%	-1.97%	5.09%	3.55%	2.25%	-	-
Horiz. %	113.52%	112.48%	109.09%	111.27%	105.88%	102.25%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	6.79	6.34	6.33	6.37	6.37	6.63	6.79	-
P/RPS	1.78	3.31	0.90	1.29	2.01	4.26	1.10	37.87%
YoY %	-46.22%	267.78%	-30.23%	-35.82%	-52.82%	287.27%	-	-
Horiz. %	161.82%	300.91%	81.82%	117.27%	182.73%	387.27%	100.00%	-
P/EPS	11.78	12.31	8.60	7.65	18.01	43.65	8.41	25.21%
YoY %	-4.31%	43.14%	12.42%	-57.52%	-58.74%	419.02%	-	-
Horiz. %	140.07%	146.37%	102.26%	90.96%	214.15%	519.02%	100.00%	-
EY	8.49	8.12	11.63	13.08	5.55	2.29	11.89	-20.12%
YoY %	4.56%	-30.18%	-11.09%	135.68%	142.36%	-80.74%	-	-
Horiz. %	71.40%	68.29%	97.81%	110.01%	46.68%	19.26%	100.00%	-
DY	5.89	3.15	6.32	6.28	6.28	3.02	4.42	21.11%
YoY %	86.98%	-50.16%	0.64%	0.00%	107.95%	-31.67%	-	-
Horiz. %	133.26%	71.27%	142.99%	142.08%	142.08%	68.33%	100.00%	-
P/NAPS	0.53	0.50	0.52	0.51	0.54	0.58	0.61	-8.95%
YoY %	6.00%	-3.85%	1.96%	-5.56%	-6.90%	-4.92%	-	-
Horiz. %	86.89%	81.97%	85.25%	83.61%	88.52%	95.08%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	22/08/24	28/05/24	29/02/24	29/11/23	25/08/23	30/05/23	28/02/23	-
Price	6.96	6.72	6.46	6.29	6.32	6.74	6.85	-
P/RPS	1.82	3.51	0.92	1.28	1.99	4.34	1.11	39.09%
YoY %	-48.15%	281.52%	-28.12%	-35.68%	-54.15%	290.99%	-	-
Horiz. %	163.96%	316.22%	82.88%	115.32%	179.28%	390.99%	100.00%	-
P/EPS	12.07	13.05	8.77	7.55	17.87	44.37	8.48	26.56%
YoY %	-7.51%	48.80%	16.16%	-57.75%	-59.73%	423.23%	-	-
Horiz. %	142.33%	153.89%	103.42%	89.03%	210.73%	523.23%	100.00%	-
EY	8.28	7.66	11.40	13.25	5.60	2.25	11.79	-21.00%
YoY %	8.09%	-32.81%	-13.96%	136.61%	148.89%	-80.92%	-	-
Horiz. %	70.23%	64.97%	96.69%	112.38%	47.50%	19.08%	100.00%	-
DY	5.75	2.98	6.19	6.36	6.33	2.97	4.38	19.91%
YoY %	92.95%	-51.86%	-2.67%	0.47%	113.13%	-32.19%	-	-
Horiz. %	131.28%	68.04%	141.32%	145.21%	144.52%	67.81%	100.00%	-
P/NAPS	0.55	0.53	0.53	0.50	0.53	0.59	0.61	-6.67%
YoY %	3.77%	0.00%	6.00%	-5.66%	-10.17%	-3.28%	-	-
Horiz. %	90.16%	86.89%	86.89%	81.97%	86.89%	96.72%	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