[ORIENT] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 19.51%
YoY- 260.18%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,493,653 3,317,568 3,267,903 3,351,687 3,591,815 3,298,386 3,364,478 2.55%
PBT 992,693 819,924 606,926 556,527 389,476 506,837 110,721 333.31%
Tax -169,515 -166,893 -108,066 -74,120 -56,522 -54,910 -34,299 190.99%
NP 823,178 653,031 498,860 482,407 332,954 451,927 76,422 389.86%
-
NP to SH 569,250 467,370 321,574 328,751 275,082 318,626 114,808 191.62%
-
Tax Rate 17.08% 20.35% 17.81% 13.32% 14.51% 10.83% 30.98% -
Total Cost 2,670,475 2,664,537 2,769,043 2,869,280 3,258,861 2,846,459 3,288,056 -12.98%
-
Net Worth 7,036,704 6,979,320 6,774,290 6,703,321 6,656,111 6,729,563 6,553,442 4.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 372,217 248,144 272,959 148,886 124,072 124,072 148,886 84.51%
Div Payout % 65.39% 53.09% 84.88% 45.29% 45.10% 38.94% 129.68% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 7,036,704 6,979,320 6,774,290 6,703,321 6,656,111 6,729,563 6,553,442 4.87%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 23.56% 19.68% 15.27% 14.39% 9.27% 13.70% 2.27% -
ROE 8.09% 6.70% 4.75% 4.90% 4.13% 4.73% 1.75% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 563.16 534.78 526.77 540.28 578.99 531.69 542.34 2.55%
EPS 91.76 75.34 51.84 52.99 44.34 51.36 18.51 191.58%
DPS 60.00 40.00 44.00 24.00 20.00 20.00 24.00 84.51%
NAPS 11.3429 11.2504 10.9199 10.8055 10.7294 10.8478 10.5639 4.87%
Adjusted Per Share Value based on latest NOSH - 620,393
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 563.14 534.75 526.75 540.25 578.96 531.66 542.31 2.55%
EPS 91.76 75.33 51.83 52.99 44.34 51.36 18.51 191.58%
DPS 60.00 40.00 44.00 24.00 20.00 20.00 24.00 84.51%
NAPS 11.3423 11.2498 10.9194 10.805 10.7289 10.8473 10.5634 4.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 6.62 6.09 5.25 5.10 5.10 5.19 5.47 -
P/RPS 1.18 1.14 1.00 0.94 0.88 0.98 1.01 10.95%
P/EPS 7.21 8.08 10.13 9.62 11.50 10.10 29.56 -61.06%
EY 13.86 12.37 9.87 10.39 8.69 9.90 3.38 156.85%
DY 9.06 6.57 8.38 4.71 3.92 3.85 4.39 62.31%
P/NAPS 0.58 0.54 0.48 0.47 0.48 0.48 0.52 7.57%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 25/02/22 23/11/21 26/08/21 28/05/21 26/03/21 -
Price 6.72 7.04 5.87 5.32 5.17 5.18 5.18 -
P/RPS 1.19 1.32 1.11 0.98 0.89 0.97 0.96 15.43%
P/EPS 7.32 9.34 11.32 10.04 11.66 10.09 27.99 -59.20%
EY 13.65 10.70 8.83 9.96 8.58 9.92 3.57 145.11%
DY 8.93 5.68 7.50 4.51 3.87 3.86 4.63 55.13%
P/NAPS 0.59 0.63 0.54 0.49 0.48 0.48 0.49 13.21%

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