[ORIENT] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -7.77%

YoY- 54.1%

Quarter Report

OHB-Q3_2017-171122.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Quarter Result
Revenue	1,874,329	1,480,723	1,746,595	1,286,676	1,616,793	1,698,085	1,851,136	0.83%
YoY %	26.58%	-15.22%	35.74%	-20.42%	-4.79%	-8.27%	-	-
Horiz. %	101.25%	79.99%	94.35%	69.51%	87.34%	91.73%	100.00%	-
PBT	251,755	52,733	152,529	156,407	118,508	99,891	293,138	-9.67%
YoY %	377.41%	-65.43%	-2.48%	31.98%	18.64%	-65.92%	-	-
Horiz. %	85.88%	17.99%	52.03%	53.36%	40.43%	34.08%	100.00%	-
Tax	-33,663	-26,279	-38,784	-27,990	-14,196	-32,759	-42,372	-14.25%
YoY %	-28.10%	32.24%	-38.56%	-97.17%	56.67%	22.69%	-	-
Horiz. %	79.45%	62.02%	91.53%	66.06%	33.50%	77.31%	100.00%	-
NP	218,092	26,454	113,745	128,417	104,312	67,132	250,766	-8.91%
YoY %	724.42%	-76.74%	-11.43%	23.11%	55.38%	-73.23%	-	-
Horiz. %	86.97%	10.55%	45.36%	51.21%	41.60%	26.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,987	60,965	107,760	105,478	114,360	65,047	155,657	26.01%
YoY %	260.84%	-43.43%	2.16%	-7.77%	75.81%	-58.21%	-	-
Horiz. %	141.33%	39.17%	69.23%	67.76%	73.47%	41.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.37%	49.83%	25.43%	17.90%	11.98%	32.79%	14.45%	-
YoY %	-73.17%	95.95%	42.07%	49.42%	-63.46%	126.92%	-	-
Horiz. %	92.53%	344.84%	175.99%	123.88%	82.91%	226.92%	100.00%	-
Total Cost	1,656,237	1,454,269	1,632,850	1,158,259	1,512,481	1,630,953	1,600,370	2.32%
YoY %	13.89%	-10.94%	40.97%	-23.42%	-7.26%	1.91%	-	-
Horiz. %	103.49%	90.87%	102.03%	72.37%	94.51%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,345,868	6,311,873	6,053,988	6,084,572	5,999,587	6,001,996	5,867,077	5.38%
YoY %	0.54%	4.26%	-0.50%	1.42%	-0.04%	2.30%	-	-
Horiz. %	108.16%	107.58%	103.19%	103.71%	102.26%	102.30%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	37,221	173,701	37,221	-	37,230	49,606	37,218	0.00%
YoY %	-78.57%	366.67%	0.00%	-	-24.95%	33.28%	-	-
Horiz. %	100.01%	466.71%	100.01%	-	100.03%	133.28%	100.00%	-
Div Payout %	16.92%	284.92%	34.54%	-	32.56%	76.26%	23.91%	-
YoY %	-94.06%	724.90%	0.00%	-	-57.30%	218.95%	-	-
Horiz. %	70.77%	1,191.64%	144.46%	-	136.18%	318.95%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	6,345,868	6,311,873	6,053,988	6,084,572	5,999,587	6,001,996	5,867,077	5.38%
YoY %	0.54%	4.26%	-0.50%	1.42%	-0.04%	2.30%	-	-
Horiz. %	108.16%	107.58%	103.19%	103.71%	102.26%	102.30%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,510	620,085	620,309	0.00%
YoY %	0.00%	0.00%	0.00%	-0.02%	0.07%	-0.04%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.03%	99.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	11.64%	1.79%	6.51%	9.98%	6.45%	3.95%	13.55%	-
YoY %	550.28%	-72.50%	-34.77%	54.73%	63.29%	-70.85%	-	-
Horiz. %	85.90%	13.21%	48.04%	73.65%	47.60%	29.15%	100.00%	-
ROE	3.47%	0.97%	1.78%	1.73%	1.91%	1.08%	2.65%	-
YoY %	257.73%	-45.51%	2.89%	-9.42%	76.85%	-59.25%	-	-
Horiz. %	130.94%	36.60%	67.17%	65.28%	72.08%	40.75%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	302.13	238.69	281.54	207.41	260.56	273.85	298.42	0.82%
YoY %	26.58%	-15.22%	35.74%	-20.40%	-4.85%	-8.23%	-	-
Horiz. %	101.24%	79.98%	94.34%	69.50%	87.31%	91.77%	100.00%	-
EPS	35.46	9.83	17.37	17.00	18.43	10.49	25.09	26.01%
YoY %	260.73%	-43.41%	2.18%	-7.76%	75.69%	-58.19%	-	-
Horiz. %	141.33%	39.18%	69.23%	67.76%	73.46%	41.81%	100.00%	-
DPS	6.00	28.00	6.00	0.00	6.00	8.00	6.00	0.00%
YoY %	-78.57%	366.67%	0.00%	0.00%	-25.00%	33.33%	-	-
Horiz. %	100.00%	466.67%	100.00%	0.00%	100.00%	133.33%	100.00%	-
NAPS	10.2293	10.1745	9.7588	9.8081	9.6688	9.6793	9.4583	5.37%
YoY %	0.54%	4.26%	-0.50%	1.44%	-0.11%	2.34%	-	-
Horiz. %	108.15%	107.57%	103.18%	103.70%	102.23%	102.34%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	302.12	238.68	281.53	207.40	260.61	273.71	298.38	0.83%
YoY %	26.58%	-15.22%	35.74%	-20.42%	-4.79%	-8.27%	-	-
Horiz. %	101.25%	79.99%	94.35%	69.51%	87.34%	91.73%	100.00%	-
EPS	35.46	9.83	17.37	17.00	18.43	10.48	25.09	26.01%
YoY %	260.73%	-43.41%	2.18%	-7.76%	75.86%	-58.23%	-	-
Horiz. %	141.33%	39.18%	69.23%	67.76%	73.46%	41.77%	100.00%	-
DPS	6.00	28.00	6.00	0.00	6.00	8.00	6.00	0.00%
YoY %	-78.57%	366.67%	0.00%	0.00%	-25.00%	33.33%	-	-
Horiz. %	100.00%	466.67%	100.00%	0.00%	100.00%	133.33%	100.00%	-
NAPS	10.2288	10.174	9.7583	9.8076	9.6706	9.6745	9.457	5.38%
YoY %	0.54%	4.26%	-0.50%	1.42%	-0.04%	2.30%	-	-
Horiz. %	108.16%	107.58%	103.19%	103.71%	102.26%	102.30%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	6.14	6.23	6.55	6.58	6.67	6.60	6.80	-
P/RPS	2.03	2.61	2.33	3.17	2.56	2.41	2.28	-7.47%
YoY %	-22.22%	12.02%	-26.50%	23.83%	6.22%	5.70%	-	-
Horiz. %	89.04%	114.47%	102.19%	139.04%	112.28%	105.70%	100.00%	-
P/EPS	17.31	63.39	37.71	38.70	36.19	62.92	27.10	-25.89%
YoY %	-72.69%	68.10%	-2.56%	6.94%	-42.48%	132.18%	-	-
Horiz. %	63.87%	233.91%	139.15%	142.80%	133.54%	232.18%	100.00%	-
EY	5.78	1.58	2.65	2.58	2.76	1.59	3.69	34.98%
YoY %	265.82%	-40.38%	2.71%	-6.52%	73.58%	-56.91%	-	-
Horiz. %	156.64%	42.82%	71.82%	69.92%	74.80%	43.09%	100.00%	-
DY	0.98	4.49	0.92	0.00	0.90	1.21	0.88	7.46%
YoY %	-78.17%	388.04%	0.00%	0.00%	-25.62%	37.50%	-	-
Horiz. %	111.36%	510.23%	104.55%	0.00%	102.27%	137.50%	100.00%	-
P/NAPS	0.60	0.61	0.67	0.67	0.69	0.68	0.72	-11.47%
YoY %	-1.64%	-8.96%	0.00%	-2.90%	1.47%	-5.56%	-	-
Horiz. %	83.33%	84.72%	93.06%	93.06%	95.83%	94.44%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	30/05/18	27/02/18	22/11/17	23/08/17	24/05/17	27/02/17	-
Price	6.14	6.45	6.46	6.55	6.60	6.63	6.45	-
P/RPS	2.03	2.70	2.29	3.16	2.53	2.42	2.16	-4.06%
YoY %	-24.81%	17.90%	-27.53%	24.90%	4.55%	12.04%	-	-
Horiz. %	93.98%	125.00%	106.02%	146.30%	117.13%	112.04%	100.00%	-
P/EPS	17.31	65.63	37.19	38.52	35.81	63.20	25.70	-23.21%
YoY %	-73.62%	76.47%	-3.45%	7.57%	-43.34%	145.91%	-	-
Horiz. %	67.35%	255.37%	144.71%	149.88%	139.34%	245.91%	100.00%	-
EY	5.78	1.52	2.69	2.60	2.79	1.58	3.89	30.30%
YoY %	280.26%	-43.49%	3.46%	-6.81%	76.58%	-59.38%	-	-
Horiz. %	148.59%	39.07%	69.15%	66.84%	71.72%	40.62%	100.00%	-
DY	0.98	4.34	0.93	0.00	0.91	1.21	0.93	3.56%
YoY %	-77.42%	366.67%	0.00%	0.00%	-24.79%	30.11%	-	-
Horiz. %	105.38%	466.67%	100.00%	0.00%	97.85%	130.11%	100.00%	-
P/NAPS	0.60	0.63	0.66	0.67	0.68	0.68	0.68	-8.02%
YoY %	-4.76%	-4.55%	-1.49%	-1.47%	0.00%	0.00%	-	-
Horiz. %	88.24%	92.65%	97.06%	98.53%	100.00%	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