[ORIENT] QoQ TTM Result on 30-Jun-2018 [#2]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 27.18%

YoY- 22.95%

Quarter Report

OHB-Q2_2018-180828.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	6,298,792	6,389,783	6,714,560	6,388,323	6,130,787	6,348,149	6,466,195	-1.73%
YoY %	-1.42%	-4.84%	5.11%	4.20%	-3.42%	-1.83%	-	-
Horiz. %	97.41%	98.82%	103.84%	98.80%	94.81%	98.17%	100.00%	-
PBT	694,115	596,289	606,535	613,424	480,177	527,335	667,030	2.69%
YoY %	16.41%	-1.69%	-1.12%	27.75%	-8.94%	-20.94%	-	-
Horiz. %	104.06%	89.39%	90.93%	91.96%	71.99%	79.06%	100.00%	-
Tax	-146,789	-131,021	-127,370	-126,716	-107,249	-113,729	-116,650	16.57%
YoY %	-12.03%	-2.87%	-0.52%	-18.15%	5.70%	2.50%	-	-
Horiz. %	125.84%	112.32%	109.19%	108.63%	91.94%	97.50%	100.00%	-
NP	547,326	465,268	479,165	486,708	372,928	413,606	550,380	-0.37%
YoY %	17.64%	-2.90%	-1.55%	30.51%	-9.83%	-24.85%	-	-
Horiz. %	99.45%	84.54%	87.06%	88.43%	67.76%	75.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	533,096	500,893	503,785	494,190	388,563	392,645	438,970	13.84%
YoY %	6.43%	-0.57%	1.94%	27.18%	-1.04%	-10.55%	-	-
Horiz. %	121.44%	114.11%	114.77%	112.58%	88.52%	89.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.15%	21.97%	21.00%	20.66%	22.34%	21.57%	17.49%	-
YoY %	-3.73%	4.62%	1.65%	-7.52%	3.57%	23.33%	-	-
Horiz. %	120.93%	125.61%	120.07%	118.12%	127.73%	123.33%	100.00%	-
Total Cost	5,751,466	5,924,515	6,235,395	5,901,615	5,757,859	5,934,543	5,915,815	-1.86%
YoY %	-2.92%	-4.99%	5.66%	2.50%	-2.98%	0.32%	-	-
Horiz. %	97.22%	100.15%	105.40%	99.76%	97.33%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,648,295	6,557,846	6,554,931	6,345,868	6,311,873	6,053,988	6,084,572	6.09%
YoY %	1.38%	0.04%	3.29%	0.54%	4.26%	-0.50%	-	-
Horiz. %	109.26%	107.78%	107.73%	104.29%	103.74%	99.50%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	248,144	248,144	248,144	248,144	248,153	124,059	124,056	58.82%
YoY %	0.00%	0.00%	0.00%	-0.00%	100.03%	0.00%	-	-
Horiz. %	200.03%	200.03%	200.03%	200.03%	200.03%	100.00%	100.00%	-
Div Payout %	46.55%	49.54%	49.26%	50.21%	63.86%	31.60%	28.26%	-
YoY %	-6.04%	0.57%	-1.89%	-21.37%	102.09%	11.82%	-	-
Horiz. %	164.72%	175.30%	174.31%	177.67%	225.97%	111.82%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	6,648,295	6,557,846	6,554,931	6,345,868	6,311,873	6,053,988	6,084,572	6.09%
YoY %	1.38%	0.04%	3.29%	0.54%	4.26%	-0.50%	-	-
Horiz. %	109.26%	107.78%	107.73%	104.29%	103.74%	99.50%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,362	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%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	8.69%	7.28%	7.14%	7.62%	6.08%	6.52%	8.51%	-
YoY %	19.37%	1.96%	-6.30%	25.33%	-6.75%	-23.38%	-	-
Horiz. %	102.12%	85.55%	83.90%	89.54%	71.45%	76.62%	100.00%	-
ROE	8.02%	7.64%	7.69%	7.79%	6.16%	6.49%	7.21%	-
YoY %	4.97%	-0.65%	-1.28%	26.46%	-5.08%	-9.99%	-	-
Horiz. %	111.23%	105.96%	106.66%	108.04%	85.44%	90.01%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	1,015.34	1,030.01	1,082.36	1,029.77	988.26	1,023.30	1,042.33	-1.73%
YoY %	-1.42%	-4.84%	5.11%	4.20%	-3.42%	-1.83%	-	-
Horiz. %	97.41%	98.82%	103.84%	98.80%	94.81%	98.17%	100.00%	-
EPS	85.93	80.74	81.21	79.66	62.63	63.29	70.76	13.83%
YoY %	6.43%	-0.58%	1.95%	27.19%	-1.04%	-10.56%	-	-
Horiz. %	121.44%	114.10%	114.77%	112.58%	88.51%	89.44%	100.00%	-
DPS	40.00	40.00	40.00	40.00	40.00	20.00	20.00	58.80%
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	10.7168	10.571	10.5663	10.2293	10.1745	9.7588	9.8081	6.09%
YoY %	1.38%	0.04%	3.29%	0.54%	4.26%	-0.50%	-	-
Horiz. %	109.26%	107.78%	107.73%	104.29%	103.74%	99.50%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	1,015.29	1,029.96	1,082.31	1,029.72	988.21	1,023.25	1,042.27	-1.73%
YoY %	-1.42%	-4.84%	5.11%	4.20%	-3.42%	-1.82%	-	-
Horiz. %	97.41%	98.82%	103.84%	98.80%	94.81%	98.18%	100.00%	-
EPS	85.93	80.74	81.20	79.66	62.63	63.29	70.76	13.83%
YoY %	6.43%	-0.57%	1.93%	27.19%	-1.04%	-10.56%	-	-
Horiz. %	121.44%	114.10%	114.75%	112.58%	88.51%	89.44%	100.00%	-
DPS	40.00	40.00	40.00	40.00	40.00	20.00	20.00	58.80%
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	10.7163	10.5705	10.5658	10.2288	10.174	9.7583	9.8076	6.09%
YoY %	1.38%	0.04%	3.29%	0.54%	4.26%	-0.50%	-	-
Horiz. %	109.27%	107.78%	107.73%	104.29%	103.74%	99.50%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	6.44	6.17	6.20	6.14	6.23	6.55	6.58	-
P/RPS	0.63	0.60	0.57	0.60	0.63	0.64	0.63	0.00%
YoY %	5.00%	5.26%	-5.00%	-4.76%	-1.56%	1.59%	-	-
Horiz. %	100.00%	95.24%	90.48%	95.24%	100.00%	101.59%	100.00%	-
P/EPS	7.49	7.64	7.63	7.71	9.95	10.35	9.30	-13.44%
YoY %	-1.96%	0.13%	-1.04%	-22.51%	-3.86%	11.29%	-	-
Horiz. %	80.54%	82.15%	82.04%	82.90%	106.99%	111.29%	100.00%	-
EY	13.34	13.09	13.10	12.97	10.05	9.66	10.75	15.49%
YoY %	1.91%	-0.08%	1.00%	29.05%	4.04%	-10.14%	-	-
Horiz. %	124.09%	121.77%	121.86%	120.65%	93.49%	89.86%	100.00%	-
DY	6.21	6.48	6.45	6.51	6.42	3.05	3.04	61.06%
YoY %	-4.17%	0.47%	-0.92%	1.40%	110.49%	0.33%	-	-
Horiz. %	204.28%	213.16%	212.17%	214.14%	211.18%	100.33%	100.00%	-
P/NAPS	0.60	0.58	0.59	0.60	0.61	0.67	0.67	-7.09%
YoY %	3.45%	-1.69%	-1.67%	-1.64%	-8.96%	0.00%	-	-
Horiz. %	89.55%	86.57%	88.06%	89.55%	91.04%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	27/02/19	27/11/18	28/08/18	30/05/18	27/02/18	22/11/17	-
Price	6.66	6.80	5.92	6.14	6.45	6.46	6.55	-
P/RPS	0.66	0.66	0.55	0.60	0.65	0.63	0.63	3.15%
YoY %	0.00%	20.00%	-8.33%	-7.69%	3.17%	0.00%	-	-
Horiz. %	104.76%	104.76%	87.30%	95.24%	103.17%	100.00%	100.00%	-
P/EPS	7.75	8.42	7.29	7.71	10.30	10.21	9.26	-11.19%
YoY %	-7.96%	15.50%	-5.45%	-25.15%	0.88%	10.26%	-	-
Horiz. %	83.69%	90.93%	78.73%	83.26%	111.23%	110.26%	100.00%	-
EY	12.90	11.87	13.72	12.97	9.71	9.80	10.80	12.58%
YoY %	8.68%	-13.48%	5.78%	33.57%	-0.92%	-9.26%	-	-
Horiz. %	119.44%	109.91%	127.04%	120.09%	89.91%	90.74%	100.00%	-
DY	6.01	5.88	6.76	6.51	6.20	3.10	3.05	57.23%
YoY %	2.21%	-13.02%	3.84%	5.00%	100.00%	1.64%	-	-
Horiz. %	197.05%	192.79%	221.64%	213.44%	203.28%	101.64%	100.00%	-
P/NAPS	0.62	0.64	0.56	0.60	0.63	0.66	0.67	-5.04%
YoY %	-3.12%	14.29%	-6.67%	-4.76%	-4.55%	-1.49%	-	-
Horiz. %	92.54%	95.52%	83.58%	89.55%	94.03%	98.51%	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