[ORIENT] QoQ TTM Result on 31-Mar-2020 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

30-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -49.85%

YoY- -66.99%

Quarter Report

ORIH03-Q1FY20_Quarterly-Reporting.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	3,364,478	3,473,887	3,789,432	4,727,867	5,161,211	5,483,416	5,832,567	-30.58%
YoY %	-3.15%	-8.33%	-19.85%	-8.40%	-5.88%	-5.99%	-	-
Horiz. %	57.68%	59.56%	64.97%	81.06%	88.49%	94.01%	100.00%	-
PBT	110,721	105,547	263,219	135,016	453,726	480,424	498,348	-63.14%
YoY %	4.90%	-59.90%	94.95%	-70.24%	-5.56%	-3.60%	-	-
Horiz. %	22.22%	21.18%	52.82%	27.09%	91.05%	96.40%	100.00%	-
Tax	-34,299	-63,818	-76,929	-78,206	-105,466	-119,031	-125,663	-57.75%
YoY %	46.25%	17.04%	1.63%	25.85%	11.40%	5.28%	-	-
Horiz. %	27.29%	50.79%	61.22%	62.23%	83.93%	94.72%	100.00%	-
NP	76,422	41,729	186,290	56,810	348,260	361,393	372,685	-65.05%
YoY %	83.14%	-77.60%	227.92%	-83.69%	-3.63%	-3.03%	-	-
Horiz. %	20.51%	11.20%	49.99%	15.24%	93.45%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,808	91,274	177,155	175,994	350,933	376,215	390,420	-55.61%
YoY %	25.78%	-48.48%	0.66%	-49.85%	-6.72%	-3.64%	-	-
Horiz. %	29.41%	23.38%	45.38%	45.08%	89.89%	96.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.98%	60.46%	29.23%	57.92%	23.24%	24.78%	25.22%	-
YoY %	-48.76%	106.84%	-49.53%	149.23%	-6.21%	-1.74%	-	-
Horiz. %	122.84%	239.73%	115.90%	229.66%	92.15%	98.26%	100.00%	-
Total Cost	3,288,056	3,432,158	3,603,142	4,671,057	4,812,951	5,122,023	5,459,882	-28.57%
YoY %	-4.20%	-4.75%	-22.86%	-2.95%	-6.03%	-6.19%	-	-
Horiz. %	60.22%	62.86%	65.99%	85.55%	88.15%	93.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,553,442	6,387,185	6,428,687	6,267,269	6,666,968	6,621,620	6,601,954	-0.48%
YoY %	2.60%	-0.65%	2.58%	-6.00%	0.68%	0.30%	-	-
Horiz. %	99.27%	96.75%	97.38%	94.93%	100.98%	100.30%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	148,886	148,886	111,665	186,108	248,144	285,366	285,366	-35.06%
YoY %	0.00%	33.33%	-40.00%	-25.00%	-13.04%	0.00%	-	-
Horiz. %	52.17%	52.17%	39.13%	65.22%	86.96%	100.00%	100.00%	-
Div Payout %	129.68%	163.12%	63.03%	105.75%	70.71%	75.85%	73.09%	-
YoY %	-20.50%	158.80%	-40.40%	49.55%	-6.78%	3.78%	-	-
Horiz. %	177.43%	223.18%	86.24%	144.68%	96.74%	103.78%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	6,553,442	6,387,185	6,428,687	6,267,269	6,666,968	6,621,620	6,601,954	-0.48%
YoY %	2.60%	-0.65%	2.58%	-6.00%	0.68%	0.30%	-	-
Horiz. %	99.27%	96.75%	97.38%	94.93%	100.98%	100.30%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,393	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	2.27%	1.20%	4.92%	1.20%	6.75%	6.59%	6.39%	-
YoY %	89.17%	-75.61%	310.00%	-82.22%	2.43%	3.13%	-	-
Horiz. %	35.52%	18.78%	77.00%	18.78%	105.63%	103.13%	100.00%	-
ROE	1.75%	1.43%	2.76%	2.81%	5.26%	5.68%	5.91%	-
YoY %	22.38%	-48.19%	-1.78%	-46.58%	-7.39%	-3.89%	-	-
Horiz. %	29.61%	24.20%	46.70%	47.55%	89.00%	96.11%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	542.34	559.98	610.84	762.11	831.97	883.91	940.19	-30.58%
YoY %	-3.15%	-8.33%	-19.85%	-8.40%	-5.88%	-5.99%	-	-
Horiz. %	57.68%	59.56%	64.97%	81.06%	88.49%	94.01%	100.00%	-
EPS	18.51	14.71	28.56	28.37	56.57	60.64	62.93	-55.60%
YoY %	25.83%	-48.49%	0.67%	-49.85%	-6.71%	-3.64%	-	-
Horiz. %	29.41%	23.38%	45.38%	45.08%	89.89%	96.36%	100.00%	-
DPS	24.00	24.00	18.00	30.00	40.00	46.00	46.00	-35.06%
YoY %	0.00%	33.33%	-40.00%	-25.00%	-13.04%	0.00%	-	-
Horiz. %	52.17%	52.17%	39.13%	65.22%	86.96%	100.00%	100.00%	-
NAPS	10.5639	10.2959	10.3628	10.1026	10.7469	10.6738	10.6421	-0.48%
YoY %	2.60%	-0.65%	2.58%	-6.00%	0.68%	0.30%	-	-
Horiz. %	99.27%	96.75%	97.38%	94.93%	100.98%	100.30%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	542.31	559.95	610.81	762.08	831.93	883.86	940.14	-30.58%
YoY %	-3.15%	-8.33%	-19.85%	-8.40%	-5.88%	-5.99%	-	-
Horiz. %	57.68%	59.56%	64.97%	81.06%	88.49%	94.01%	100.00%	-
EPS	18.51	14.71	28.56	28.37	56.57	60.64	62.93	-55.60%
YoY %	25.83%	-48.49%	0.67%	-49.85%	-6.71%	-3.64%	-	-
Horiz. %	29.41%	23.38%	45.38%	45.08%	89.89%	96.36%	100.00%	-
DPS	24.00	24.00	18.00	30.00	40.00	46.00	46.00	-35.06%
YoY %	0.00%	33.33%	-40.00%	-25.00%	-13.04%	0.00%	-	-
Horiz. %	52.17%	52.17%	39.13%	65.22%	86.96%	100.00%	100.00%	-
NAPS	10.5634	10.2954	10.3623	10.1021	10.7464	10.6733	10.6416	-0.48%
YoY %	2.60%	-0.65%	2.58%	-6.00%	0.68%	0.30%	-	-
Horiz. %	99.27%	96.75%	97.38%	94.93%	100.98%	100.30%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	5.47	5.17	5.66	4.99	6.55	6.50	6.48	-
P/RPS	1.01	0.92	0.93	0.65	0.79	0.74	0.69	28.76%
YoY %	9.78%	-1.08%	43.08%	-17.72%	6.76%	7.25%	-	-
Horiz. %	146.38%	133.33%	134.78%	94.20%	114.49%	107.25%	100.00%	-
P/EPS	29.56	35.14	19.82	17.59	11.58	10.72	10.30	101.30%
YoY %	-15.88%	77.30%	12.68%	51.90%	8.02%	4.08%	-	-
Horiz. %	286.99%	341.17%	192.43%	170.78%	112.43%	104.08%	100.00%	-
EY	3.38	2.85	5.05	5.69	8.64	9.33	9.71	-50.35%
YoY %	18.60%	-43.56%	-11.25%	-34.14%	-7.40%	-3.91%	-	-
Horiz. %	34.81%	29.35%	52.01%	58.60%	88.98%	96.09%	100.00%	-
DY	4.39	4.64	3.18	6.01	6.11	7.08	7.10	-27.31%
YoY %	-5.39%	45.91%	-47.09%	-1.64%	-13.70%	-0.28%	-	-
Horiz. %	61.83%	65.35%	44.79%	84.65%	86.06%	99.72%	100.00%	-
P/NAPS	0.52	0.50	0.55	0.49	0.61	0.61	0.61	-10.05%
YoY %	4.00%	-9.09%	12.24%	-19.67%	0.00%	0.00%	-	-
Horiz. %	85.25%	81.97%	90.16%	80.33%	100.00%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	26/03/21	26/11/20	26/08/20	30/06/20	28/02/20	27/11/19	28/08/19	-
Price	5.18	5.48	5.26	5.66	6.27	6.50	6.44	-
P/RPS	0.96	0.98	0.86	0.74	0.75	0.74	0.68	25.71%
YoY %	-2.04%	13.95%	16.22%	-1.33%	1.35%	8.82%	-	-
Horiz. %	141.18%	144.12%	126.47%	108.82%	110.29%	108.82%	100.00%	-
P/EPS	27.99	37.25	18.42	19.95	11.08	10.72	10.23	95.02%
YoY %	-24.86%	102.23%	-7.67%	80.05%	3.36%	4.79%	-	-
Horiz. %	273.61%	364.13%	180.06%	195.01%	108.31%	104.79%	100.00%	-
EY	3.57	2.68	5.43	5.01	9.02	9.33	9.77	-48.73%
YoY %	33.21%	-50.64%	8.38%	-44.46%	-3.32%	-4.50%	-	-
Horiz. %	36.54%	27.43%	55.58%	51.28%	92.32%	95.50%	100.00%	-
DY	4.63	4.38	3.42	5.30	6.38	7.08	7.14	-24.98%
YoY %	5.71%	28.07%	-35.47%	-16.93%	-9.89%	-0.84%	-	-
Horiz. %	64.85%	61.34%	47.90%	74.23%	89.36%	99.16%	100.00%	-
P/NAPS	0.49	0.53	0.51	0.56	0.58	0.61	0.61	-13.52%
YoY %	-7.55%	3.92%	-8.93%	-3.45%	-4.92%	0.00%	-	-
Horiz. %	80.33%	86.89%	83.61%	91.80%	95.08%	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