[ORIENT] QoQ TTM 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- 9.21%
YoY- 112.55%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 6,388,323 6,130,787 6,348,149 6,466,195 6,555,418 6,007,259 5,524,258 10.20%
PBT 613,424 480,177 527,335 667,030 599,324 421,984 387,132 36.02%
Tax -126,716 -107,249 -113,729 -116,650 -105,502 -103,335 -88,919 26.71%
NP 486,708 372,928 413,606 550,380 493,822 318,649 298,213 38.74%
-
NP to SH 494,190 388,563 392,645 438,970 401,939 276,558 279,484 46.37%
-
Tax Rate 20.66% 22.34% 21.57% 17.49% 17.60% 24.49% 22.97% -
Total Cost 5,901,615 5,757,859 5,934,543 5,915,815 6,061,596 5,688,610 5,226,045 8.46%
-
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%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 248,144 248,153 124,059 124,056 124,056 124,046 124,054 58.95%
Div Payout % 50.21% 63.86% 31.60% 28.26% 30.86% 44.85% 44.39% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
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%
NOSH 620,393 620,393 620,393 620,362 620,510 620,085 620,309 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.62% 6.08% 6.52% 8.51% 7.53% 5.30% 5.40% -
ROE 7.79% 6.16% 6.49% 7.21% 6.70% 4.61% 4.76% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,029.77 988.26 1,023.30 1,042.33 1,056.46 968.78 890.56 10.19%
EPS 79.66 62.63 63.29 70.76 64.78 44.60 45.06 46.35%
DPS 40.00 40.00 20.00 20.00 20.00 20.00 20.00 58.94%
NAPS 10.2293 10.1745 9.7588 9.8081 9.6688 9.6793 9.4583 5.37%
Adjusted Per Share Value based on latest NOSH - 620,393
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,029.72 988.21 1,023.25 1,042.27 1,056.66 968.30 890.44 10.20%
EPS 79.66 62.63 63.29 70.76 64.79 44.58 45.05 46.38%
DPS 40.00 40.00 20.00 20.00 20.00 19.99 20.00 58.94%
NAPS 10.2288 10.174 9.7583 9.8076 9.6706 9.6745 9.457 5.38%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
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 0.60 0.63 0.64 0.63 0.63 0.68 0.76 -14.61%
P/EPS 7.71 9.95 10.35 9.30 10.30 14.80 15.09 -36.16%
EY 12.97 10.05 9.66 10.75 9.71 6.76 6.63 56.60%
DY 6.51 6.42 3.05 3.04 3.00 3.03 2.94 70.13%
P/NAPS 0.60 0.61 0.67 0.67 0.69 0.68 0.72 -11.47%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
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 0.60 0.65 0.63 0.63 0.62 0.68 0.72 -11.47%
P/EPS 7.71 10.30 10.21 9.26 10.19 14.87 14.32 -33.89%
EY 12.97 9.71 9.80 10.80 9.81 6.73 6.99 51.17%
DY 6.51 6.20 3.10 3.05 3.03 3.02 3.10 64.21%
P/NAPS 0.60 0.63 0.66 0.67 0.68 0.68 0.68 -8.02%

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