[ORIENT] QoQ TTM Result on 31-Mar-2021 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

28-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- 177.53%

YoY- 81.04%

Quarter Report

OHB_Quarterly Reporting_Q1FY2021.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	3,267,903	3,351,687	3,591,815	3,298,386	3,364,478	3,473,887	3,789,432	-9.37%
YoY %	-2.50%	-6.69%	8.90%	-1.96%	-3.15%	-8.33%	-	-
Horiz. %	86.24%	88.45%	94.79%	87.04%	88.79%	91.67%	100.00%	-
PBT	606,926	556,527	389,476	506,837	110,721	105,547	263,219	74.26%
YoY %	9.06%	42.89%	-23.16%	357.76%	4.90%	-59.90%	-	-
Horiz. %	230.58%	211.43%	147.97%	192.55%	42.06%	40.10%	100.00%	-
Tax	-108,066	-74,120	-56,522	-54,910	-34,299	-63,818	-76,929	25.35%
YoY %	-45.80%	-31.13%	-2.94%	-60.09%	46.25%	17.04%	-	-
Horiz. %	140.47%	96.35%	73.47%	71.38%	44.59%	82.96%	100.00%	-
NP	498,860	482,407	332,954	451,927	76,422	41,729	186,290	92.49%
YoY %	3.41%	44.89%	-26.33%	491.36%	83.14%	-77.60%	-	-
Horiz. %	267.79%	258.95%	178.73%	242.59%	41.02%	22.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	321,574	328,751	275,082	318,626	114,808	91,274	177,155	48.64%
YoY %	-2.18%	19.51%	-13.67%	177.53%	25.78%	-48.48%	-	-
Horiz. %	181.52%	185.57%	155.28%	179.86%	64.81%	51.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.81%	13.32%	14.51%	10.83%	30.98%	60.46%	29.23%	-
YoY %	33.71%	-8.20%	33.98%	-65.04%	-48.76%	106.84%	-	-
Horiz. %	60.93%	45.57%	49.64%	37.05%	105.99%	206.84%	100.00%	-
Total Cost	2,769,043	2,869,280	3,258,861	2,846,459	3,288,056	3,432,158	3,603,142	-16.05%
YoY %	-3.49%	-11.95%	14.49%	-13.43%	-4.20%	-4.75%	-	-
Horiz. %	76.85%	79.63%	90.44%	79.00%	91.26%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,774,290	6,703,321	6,656,111	6,729,563	6,553,442	6,387,185	6,428,687	3.54%
YoY %	1.06%	0.71%	-1.09%	2.69%	2.60%	-0.65%	-	-
Horiz. %	105.38%	104.27%	103.54%	104.68%	101.94%	99.35%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	272,959	148,886	124,072	124,072	148,886	148,886	111,665	81.16%
YoY %	83.33%	20.00%	0.00%	-16.67%	0.00%	33.33%	-	-
Horiz. %	244.44%	133.33%	111.11%	111.11%	133.33%	133.33%	100.00%	-
Div Payout %	84.88%	45.29%	45.10%	38.94%	129.68%	163.12%	63.03%	-
YoY %	87.41%	0.42%	15.82%	-69.97%	-20.50%	158.80%	-	-
Horiz. %	134.67%	71.85%	71.55%	61.78%	205.74%	258.80%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	6,774,290	6,703,321	6,656,111	6,729,563	6,553,442	6,387,185	6,428,687	3.54%
YoY %	1.06%	0.71%	-1.09%	2.69%	2.60%	-0.65%	-	-
Horiz. %	105.38%	104.27%	103.54%	104.68%	101.94%	99.35%	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%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	15.27%	14.39%	9.27%	13.70%	2.27%	1.20%	4.92%	-
YoY %	6.12%	55.23%	-32.34%	503.52%	89.17%	-75.61%	-	-
Horiz. %	310.37%	292.48%	188.41%	278.46%	46.14%	24.39%	100.00%	-
ROE	4.75%	4.90%	4.13%	4.73%	1.75%	1.43%	2.76%	-
YoY %	-3.06%	18.64%	-12.68%	170.29%	22.38%	-48.19%	-	-
Horiz. %	172.10%	177.54%	149.64%	171.38%	63.41%	51.81%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	526.77	540.28	578.99	531.69	542.34	559.98	610.84	-9.37%
YoY %	-2.50%	-6.69%	8.90%	-1.96%	-3.15%	-8.33%	-	-
Horiz. %	86.24%	88.45%	94.79%	87.04%	88.79%	91.67%	100.00%	-
EPS	51.84	52.99	44.34	51.36	18.51	14.71	28.56	48.63%
YoY %	-2.17%	19.51%	-13.67%	177.47%	25.83%	-48.49%	-	-
Horiz. %	181.51%	185.54%	155.25%	179.83%	64.81%	51.51%	100.00%	-
DPS	44.00	24.00	20.00	20.00	24.00	24.00	18.00	81.16%
YoY %	83.33%	20.00%	0.00%	-16.67%	0.00%	33.33%	-	-
Horiz. %	244.44%	133.33%	111.11%	111.11%	133.33%	133.33%	100.00%	-
NAPS	10.9199	10.8055	10.7294	10.8478	10.5639	10.2959	10.3628	3.54%
YoY %	1.06%	0.71%	-1.09%	2.69%	2.60%	-0.65%	-	-
Horiz. %	105.38%	104.27%	103.54%	104.68%	101.94%	99.35%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	526.75	540.25	578.96	531.66	542.31	559.95	610.81	-9.37%
YoY %	-2.50%	-6.69%	8.90%	-1.96%	-3.15%	-8.33%	-	-
Horiz. %	86.24%	88.45%	94.79%	87.04%	88.79%	91.67%	100.00%	-
EPS	51.83	52.99	44.34	51.36	18.51	14.71	28.56	48.61%
YoY %	-2.19%	19.51%	-13.67%	177.47%	25.83%	-48.49%	-	-
Horiz. %	181.48%	185.54%	155.25%	179.83%	64.81%	51.51%	100.00%	-
DPS	44.00	24.00	20.00	20.00	24.00	24.00	18.00	81.16%
YoY %	83.33%	20.00%	0.00%	-16.67%	0.00%	33.33%	-	-
Horiz. %	244.44%	133.33%	111.11%	111.11%	133.33%	133.33%	100.00%	-
NAPS	10.9194	10.805	10.7289	10.8473	10.5634	10.2954	10.3623	3.54%
YoY %	1.06%	0.71%	-1.09%	2.69%	2.60%	-0.65%	-	-
Horiz. %	105.38%	104.27%	103.54%	104.68%	101.94%	99.35%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	5.25	5.10	5.10	5.19	5.47	5.17	5.66	-
P/RPS	1.00	0.94	0.88	0.98	1.01	0.92	0.93	4.94%
YoY %	6.38%	6.82%	-10.20%	-2.97%	9.78%	-1.08%	-	-
Horiz. %	107.53%	101.08%	94.62%	105.38%	108.60%	98.92%	100.00%	-
P/EPS	10.13	9.62	11.50	10.10	29.56	35.14	19.82	-35.99%
YoY %	5.30%	-16.35%	13.86%	-65.83%	-15.88%	77.30%	-	-
Horiz. %	51.11%	48.54%	58.02%	50.96%	149.14%	177.30%	100.00%	-
EY	9.87	10.39	8.69	9.90	3.38	2.85	5.05	56.13%
YoY %	-5.00%	19.56%	-12.22%	192.90%	18.60%	-43.56%	-	-
Horiz. %	195.45%	205.74%	172.08%	196.04%	66.93%	56.44%	100.00%	-
DY	8.38	4.71	3.92	3.85	4.39	4.64	3.18	90.44%
YoY %	77.92%	20.15%	1.82%	-12.30%	-5.39%	45.91%	-	-
Horiz. %	263.52%	148.11%	123.27%	121.07%	138.05%	145.91%	100.00%	-
P/NAPS	0.48	0.47	0.48	0.48	0.52	0.50	0.55	-8.65%
YoY %	2.13%	-2.08%	0.00%	-7.69%	4.00%	-9.09%	-	-
Horiz. %	87.27%	85.45%	87.27%	87.27%	94.55%	90.91%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	25/02/22	23/11/21	26/08/21	28/05/21	26/03/21	26/11/20	26/08/20	-
Price	5.87	5.32	5.17	5.18	5.18	5.48	5.26	-
P/RPS	1.11	0.98	0.89	0.97	0.96	0.98	0.86	18.48%
YoY %	13.27%	10.11%	-8.25%	1.04%	-2.04%	13.95%	-	-
Horiz. %	129.07%	113.95%	103.49%	112.79%	111.63%	113.95%	100.00%	-
P/EPS	11.32	10.04	11.66	10.09	27.99	37.25	18.42	-27.65%
YoY %	12.75%	-13.89%	15.56%	-63.95%	-24.86%	102.23%	-	-
Horiz. %	61.45%	54.51%	63.30%	54.78%	151.95%	202.23%	100.00%	-
EY	8.83	9.96	8.58	9.92	3.57	2.68	5.43	38.16%
YoY %	-11.35%	16.08%	-13.51%	177.87%	33.21%	-50.64%	-	-
Horiz. %	162.62%	183.43%	158.01%	182.69%	65.75%	49.36%	100.00%	-
DY	7.50	4.51	3.87	3.86	4.63	4.38	3.42	68.55%
YoY %	66.30%	16.54%	0.26%	-16.63%	5.71%	28.07%	-	-
Horiz. %	219.30%	131.87%	113.16%	112.87%	135.38%	128.07%	100.00%	-
P/NAPS	0.54	0.49	0.48	0.48	0.49	0.53	0.51	3.87%
YoY %	10.20%	2.08%	0.00%	-2.04%	-7.55%	3.92%	-	-
Horiz. %	105.88%	96.08%	94.12%	94.12%	96.08%	103.92%	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