[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

25-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 42.52%

YoY- 180.1%

Quarter Report

OHB_Quarterly-Reporting_Q4FY2021.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Cumulative Result
Revenue	2,839,396	1,879,144	939,961	3,267,903	2,361,483	1,653,394	890,296	116.51%
YoY %	51.10%	99.92%	-71.24%	38.38%	42.83%	85.71%	-	-
Horiz. %	318.93%	211.07%	105.58%	367.06%	265.25%	185.71%	100.00%	-
PBT	872,101	680,562	440,963	606,926	435,768	294,795	227,965	144.40%
YoY %	28.14%	54.34%	-27.34%	39.28%	47.82%	29.32%	-	-
Horiz. %	382.56%	298.54%	193.43%	266.24%	191.16%	129.32%	100.00%	-
Tax	-144,027	-109,719	-94,225	-108,066	-74,769	-48,270	-35,398	154.64%
YoY %	-31.27%	-16.44%	12.81%	-44.53%	-54.90%	-36.36%	-	-
Horiz. %	406.88%	309.96%	266.19%	305.29%	211.22%	136.36%	100.00%	-
NP	728,074	570,843	346,738	498,860	360,999	246,525	192,567	142.49%
YoY %	27.54%	64.63%	-30.49%	38.19%	46.44%	28.02%	-	-
Horiz. %	378.09%	296.44%	180.06%	259.06%	187.47%	128.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	506,999	404,651	267,843	321,574	225,631	156,975	122,047	158.19%
YoY %	25.29%	51.08%	-16.71%	42.52%	43.74%	28.62%	-	-
Horiz. %	415.41%	331.55%	219.46%	263.48%	184.87%	128.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.51%	16.12%	21.37%	17.81%	17.16%	16.37%	15.53%	-
YoY %	2.42%	-24.57%	19.99%	3.79%	4.83%	5.41%	-	-
Horiz. %	106.31%	103.80%	137.60%	114.68%	110.50%	105.41%	100.00%	-
Total Cost	2,111,322	1,308,301	593,223	2,769,043	2,000,484	1,406,869	697,729	109.06%
YoY %	61.38%	120.54%	-78.58%	38.42%	42.19%	101.64%	-	-
Horiz. %	302.60%	187.51%	85.02%	396.87%	286.71%	201.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,024,606	7,036,704	6,979,320	6,774,290	6,703,321	6,656,111	6,729,563	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	186,108	186,108	62,036	272,959	148,886	86,850	86,850	66.13%
YoY %	0.00%	200.00%	-77.27%	83.33%	71.43%	0.00%	-	-
Horiz. %	214.29%	214.29%	71.43%	314.29%	171.43%	100.00%	100.00%	-
Div Payout %	36.71%	45.99%	23.16%	84.88%	65.99%	55.33%	71.16%	-
YoY %	-20.18%	98.58%	-72.71%	28.63%	19.27%	-22.25%	-	-
Horiz. %	51.59%	64.63%	32.55%	119.28%	92.73%	77.75%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	7,024,606	7,036,704	6,979,320	6,774,290	6,703,321	6,656,111	6,729,563	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	25.64%	30.38%	36.89%	15.27%	15.29%	14.91%	21.63%	-
YoY %	-15.60%	-17.65%	141.58%	-0.13%	2.55%	-31.07%	-	-
Horiz. %	118.54%	140.45%	170.55%	70.60%	70.69%	68.93%	100.00%	-
ROE	7.22%	5.75%	3.84%	4.75%	3.37%	2.36%	1.81%	-
YoY %	25.57%	49.74%	-19.16%	40.95%	42.80%	30.39%	-	-
Horiz. %	398.90%	317.68%	212.15%	262.43%	186.19%	130.39%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	457.70	302.91	151.52	526.77	380.66	266.52	143.51	116.51%
YoY %	51.10%	99.91%	-71.24%	38.38%	42.83%	85.72%	-	-
Horiz. %	318.93%	211.07%	105.58%	367.06%	265.25%	185.72%	100.00%	-
EPS	81.73	65.23	43.18	51.84	36.37	25.30	19.67	158.23%
YoY %	25.30%	51.07%	-16.71%	42.54%	43.75%	28.62%	-	-
Horiz. %	415.51%	331.62%	219.52%	263.55%	184.90%	128.62%	100.00%	-
DPS	30.00	30.00	10.00	44.00	24.00	14.00	14.00	66.13%
YoY %	0.00%	200.00%	-77.27%	83.33%	71.43%	0.00%	-	-
Horiz. %	214.29%	214.29%	71.43%	314.29%	171.43%	100.00%	100.00%	-
NAPS	11.3234	11.3429	11.2504	10.9199	10.8055	10.7294	10.8478	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	457.68	302.90	151.51	526.75	380.64	266.51	143.51	116.51%
YoY %	51.10%	99.92%	-71.24%	38.39%	42.82%	85.71%	-	-
Horiz. %	318.92%	211.07%	105.57%	367.05%	265.24%	185.71%	100.00%	-
EPS	81.72	65.22	43.17	51.83	36.37	25.30	19.67	158.21%
YoY %	25.30%	51.08%	-16.71%	42.51%	43.75%	28.62%	-	-
Horiz. %	415.46%	331.57%	219.47%	263.50%	184.90%	128.62%	100.00%	-
DPS	30.00	30.00	10.00	44.00	24.00	14.00	14.00	66.13%
YoY %	0.00%	200.00%	-77.27%	83.33%	71.43%	0.00%	-	-
Horiz. %	214.29%	214.29%	71.43%	314.29%	171.43%	100.00%	100.00%	-
NAPS	11.3228	11.3423	11.2498	10.9194	10.805	10.7289	10.8473	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	6.49	6.62	6.09	5.25	5.10	5.10	5.19	-
P/RPS	1.42	2.19	4.02	1.00	1.34	1.91	3.62	-46.38%
YoY %	-35.16%	-45.52%	302.00%	-25.37%	-29.84%	-47.24%	-	-
Horiz. %	39.23%	60.50%	111.05%	27.62%	37.02%	52.76%	100.00%	-
P/EPS	7.94	10.15	14.11	10.13	14.02	20.16	26.38	-55.05%
YoY %	-21.77%	-28.07%	39.29%	-27.75%	-30.46%	-23.58%	-	-
Horiz. %	30.10%	38.48%	53.49%	38.40%	53.15%	76.42%	100.00%	-
EY	12.59	9.85	7.09	9.87	7.13	4.96	3.79	122.47%
YoY %	27.82%	38.93%	-28.17%	38.43%	43.75%	30.87%	-	-
Horiz. %	332.19%	259.89%	187.07%	260.42%	188.13%	130.87%	100.00%	-
DY	4.62	4.53	1.64	8.38	4.71	2.75	2.70	43.01%
YoY %	1.99%	176.22%	-80.43%	77.92%	71.27%	1.85%	-	-
Horiz. %	171.11%	167.78%	60.74%	310.37%	174.44%	101.85%	100.00%	-
P/NAPS	0.57	0.58	0.54	0.48	0.47	0.48	0.48	12.12%
YoY %	-1.72%	7.41%	12.50%	2.13%	-2.08%	0.00%	-	-
Horiz. %	118.75%	120.83%	112.50%	100.00%	97.92%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	24/11/22	25/08/22	26/05/22	25/02/22	23/11/21	26/08/21	28/05/21	-
Price	6.74	6.72	7.04	5.87	5.32	5.17	5.18	-
P/RPS	1.47	2.22	4.65	1.11	1.40	1.94	3.61	-45.03%
YoY %	-33.78%	-52.26%	318.92%	-20.71%	-27.84%	-46.26%	-	-
Horiz. %	40.72%	61.50%	128.81%	30.75%	38.78%	53.74%	100.00%	-
P/EPS	8.25	10.30	16.31	11.32	14.63	20.43	26.33	-53.83%
YoY %	-19.90%	-36.85%	44.08%	-22.62%	-28.39%	-22.41%	-	-
Horiz. %	31.33%	39.12%	61.94%	42.99%	55.56%	77.59%	100.00%	-
EY	12.13	9.71	6.13	8.83	6.84	4.89	3.80	116.64%
YoY %	24.92%	58.40%	-30.58%	29.09%	39.88%	28.68%	-	-
Horiz. %	319.21%	255.53%	161.32%	232.37%	180.00%	128.68%	100.00%	-
DY	4.45	4.46	1.42	7.50	4.51	2.71	2.70	39.48%
YoY %	-0.22%	214.08%	-81.07%	66.30%	66.42%	0.37%	-	-
Horiz. %	164.81%	165.19%	52.59%	277.78%	167.04%	100.37%	100.00%	-
P/NAPS	0.60	0.59	0.63	0.54	0.49	0.48	0.48	16.02%
YoY %	1.69%	-6.35%	16.67%	10.20%	2.08%	0.00%	-	-
Horiz. %	125.00%	122.92%	131.25%	112.50%	102.08%	100.00%	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