[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
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,839,396 1,879,144 939,961 3,267,903 2,361,483 1,653,394 890,296 116.51%
PBT 872,101 680,562 440,963 606,926 435,768 294,795 227,965 144.40%
Tax -144,027 -109,719 -94,225 -108,066 -74,769 -48,270 -35,398 154.64%
NP 728,074 570,843 346,738 498,860 360,999 246,525 192,567 142.49%
-
NP to SH 506,999 404,651 267,843 321,574 225,631 156,975 122,047 158.19%
-
Tax Rate 16.51% 16.12% 21.37% 17.81% 17.16% 16.37% 15.53% -
Total Cost 2,111,322 1,308,301 593,223 2,769,043 2,000,484 1,406,869 697,729 109.06%
-
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%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 186,108 186,108 62,036 272,959 148,886 86,850 86,850 66.13%
Div Payout % 36.71% 45.99% 23.16% 84.88% 65.99% 55.33% 71.16% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 25.64% 30.38% 36.89% 15.27% 15.29% 14.91% 21.63% -
ROE 7.22% 5.75% 3.84% 4.75% 3.37% 2.36% 1.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 457.70 302.91 151.52 526.77 380.66 266.52 143.51 116.51%
EPS 81.73 65.23 43.18 51.84 36.37 25.30 19.67 158.23%
DPS 30.00 30.00 10.00 44.00 24.00 14.00 14.00 66.13%
NAPS 11.3234 11.3429 11.2504 10.9199 10.8055 10.7294 10.8478 2.89%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 457.68 302.90 151.51 526.75 380.64 266.51 143.51 116.51%
EPS 81.72 65.22 43.17 51.83 36.37 25.30 19.67 158.21%
DPS 30.00 30.00 10.00 44.00 24.00 14.00 14.00 66.13%
NAPS 11.3228 11.3423 11.2498 10.9194 10.805 10.7289 10.8473 2.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
P/EPS 7.94 10.15 14.11 10.13 14.02 20.16 26.38 -55.05%
EY 12.59 9.85 7.09 9.87 7.13 4.96 3.79 122.47%
DY 4.62 4.53 1.64 8.38 4.71 2.75 2.70 43.01%
P/NAPS 0.57 0.58 0.54 0.48 0.47 0.48 0.48 12.12%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
P/EPS 8.25 10.30 16.31 11.32 14.63 20.43 26.33 -53.83%
EY 12.13 9.71 6.13 8.83 6.84 4.89 3.80 116.64%
DY 4.45 4.46 1.42 7.50 4.51 2.71 2.70 39.48%
P/NAPS 0.60 0.59 0.63 0.54 0.49 0.48 0.48 16.02%

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
Post a Comment