[ORIENT] YoY Annualized Quarter 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- 130.42%

YoY- 56.6%

Quarter Report

OHB-Q2_2018-180828.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	3,306,788	2,852,114	5,595,672	6,710,104	6,629,756	4,594,446	3,892,354	-2.67%
YoY %	15.94%	-49.03%	-16.61%	1.21%	44.30%	18.04%	-	-
Horiz. %	84.96%	73.27%	143.76%	172.39%	170.33%	118.04%	100.00%	-
PBT	589,590	32,080	413,094	608,976	436,800	10,586	302,734	11.73%
YoY %	1,737.87%	-92.23%	-32.17%	39.42%	4,026.20%	-96.50%	-	-
Horiz. %	194.76%	10.60%	136.45%	201.16%	144.29%	3.50%	100.00%	-
Tax	-96,540	-52,094	-109,168	-119,884	-93,910	-59,410	-72,258	4.94%
YoY %	-85.32%	52.28%	8.94%	-27.66%	-58.07%	17.78%	-	-
Horiz. %	133.60%	72.09%	151.08%	165.91%	129.96%	82.22%	100.00%	-
NP	493,050	-20,014	303,926	489,092	342,890	-48,824	230,476	13.49%
YoY %	2,563.53%	-106.59%	-37.86%	42.64%	802.30%	-121.18%	-	-
Horiz. %	213.93%	-8.68%	131.87%	212.21%	148.77%	-21.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,950	-6,598	340,958	561,904	358,816	110,760	229,894	5.32%
YoY %	4,858.26%	-101.94%	-39.32%	56.60%	223.96%	-51.82%	-	-
Horiz. %	136.56%	-2.87%	148.31%	244.42%	156.08%	48.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.37%	162.39%	26.43%	19.69%	21.50%	561.21%	23.87%	-
YoY %	-89.92%	514.42%	34.23%	-8.42%	-96.17%	2,251.11%	-	-
Horiz. %	68.58%	680.31%	110.72%	82.49%	90.07%	2,351.11%	100.00%	-
Total Cost	2,813,738	2,872,128	5,291,746	6,221,012	6,286,866	4,643,270	3,661,878	-4.29%
YoY %	-2.03%	-45.72%	-14.94%	-1.05%	35.40%	26.80%	-	-
Horiz. %	76.84%	78.43%	144.51%	169.89%	171.68%	126.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,656,111	6,428,687	6,601,954	6,345,868	5,998,133	5,510,278	5,272,053	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.85%	4.52%	-	-
Horiz. %	126.25%	121.94%	125.23%	120.37%	113.77%	104.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	173,701	223,330	496,289	421,846	173,700	173,643	74,439	15.15%
YoY %	-22.22%	-55.00%	17.65%	142.86%	0.03%	133.27%	-	-
Horiz. %	233.35%	300.02%	666.71%	566.70%	233.35%	233.27%	100.00%	-
Div Payout %	55.33%	0.00%	145.56%	75.07%	48.41%	156.77%	32.38%	-
YoY %	0.00%	0.00%	93.90%	55.07%	-69.12%	384.16%	-	-
Horiz. %	170.88%	0.00%	449.54%	231.84%	149.51%	484.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	6,656,111	6,428,687	6,601,954	6,345,868	5,998,133	5,510,278	5,272,053	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.85%	4.52%	-	-
Horiz. %	126.25%	121.94%	125.23%	120.37%	113.77%	104.52%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,359	620,156	620,329	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.03%	-0.03%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	14.91%	-0.70%	5.43%	7.29%	5.17%	-1.06%	5.92%	-
YoY %	2,230.00%	-112.89%	-25.51%	41.01%	587.74%	-117.91%	-	-
Horiz. %	251.86%	-11.82%	91.72%	123.14%	87.33%	-17.91%	100.00%	-
ROE	4.72%	-0.10%	5.16%	8.85%	5.98%	2.01%	4.36%	-
YoY %	4,820.00%	-101.94%	-41.69%	47.99%	197.51%	-53.90%	-	-
Horiz. %	108.26%	-2.29%	118.35%	202.98%	137.16%	46.10%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	533.04	459.75	902.00	1,081.64	1,068.70	740.85	627.47	-2.67%
YoY %	15.94%	-49.03%	-16.61%	1.21%	44.25%	18.07%	-	-
Horiz. %	84.95%	73.27%	143.75%	172.38%	170.32%	118.07%	100.00%	-
EPS	50.60	-1.06	54.96	90.58	57.84	17.86	37.06	5.32%
YoY %	4,873.58%	-101.93%	-39.32%	56.60%	223.85%	-51.81%	-	-
Horiz. %	136.54%	-2.86%	148.30%	244.41%	156.07%	48.19%	100.00%	-
DPS	28.00	36.00	80.00	68.00	28.00	28.00	12.00	15.15%
YoY %	-22.22%	-55.00%	17.65%	142.86%	0.00%	133.33%	-	-
Horiz. %	233.33%	300.00%	666.67%	566.67%	233.33%	233.33%	100.00%	-
NAPS	10.7294	10.3628	10.6421	10.2293	9.6688	8.8853	8.4988	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.82%	4.55%	-	-
Horiz. %	126.25%	121.93%	125.22%	120.36%	113.77%	104.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	533.02	459.73	901.96	1,081.59	1,068.64	740.57	627.40	-2.67%
YoY %	15.94%	-49.03%	-16.61%	1.21%	44.30%	18.04%	-	-
Horiz. %	84.96%	73.28%	143.76%	172.39%	170.33%	118.04%	100.00%	-
EPS	50.61	-1.06	54.96	90.57	57.84	17.85	37.06	5.32%
YoY %	4,874.53%	-101.93%	-39.32%	56.59%	224.03%	-51.83%	-	-
Horiz. %	136.56%	-2.86%	148.30%	244.39%	156.07%	48.17%	100.00%	-
DPS	28.00	36.00	80.00	68.00	28.00	27.99	12.00	15.15%
YoY %	-22.22%	-55.00%	17.65%	142.86%	0.04%	133.25%	-	-
Horiz. %	233.33%	300.00%	666.67%	566.67%	233.33%	233.25%	100.00%	-
NAPS	10.7289	10.3623	10.6416	10.2288	9.6683	8.8819	8.4979	3.95%
YoY %	3.54%	-2.62%	4.04%	5.80%	8.85%	4.52%	-	-
Horiz. %	126.25%	121.94%	125.23%	120.37%	113.77%	104.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	5.10	5.66	6.48	6.14	6.67	6.63	7.06	-
P/RPS	0.96	1.23	0.72	0.57	0.62	0.89	1.13	-2.67%
YoY %	-21.95%	70.83%	26.32%	-8.06%	-30.34%	-21.24%	-	-
Horiz. %	84.96%	108.85%	63.72%	50.44%	54.87%	78.76%	100.00%	-
P/EPS	10.08	-532.17	11.79	6.78	11.53	37.12	19.05	-10.05%
YoY %	101.89%	-4,613.74%	73.89%	-41.20%	-68.94%	94.86%	-	-
Horiz. %	52.91%	-2,793.54%	61.89%	35.59%	60.52%	194.86%	100.00%	-
EY	9.92	-0.19	8.48	14.75	8.67	2.69	5.25	11.17%
YoY %	5,321.05%	-102.24%	-42.51%	70.13%	222.30%	-48.76%	-	-
Horiz. %	188.95%	-3.62%	161.52%	280.95%	165.14%	51.24%	100.00%	-
DY	5.49	6.36	12.35	11.07	4.20	4.22	1.70	21.55%
YoY %	-13.68%	-48.50%	11.56%	163.57%	-0.47%	148.24%	-	-
Horiz. %	322.94%	374.12%	726.47%	651.18%	247.06%	248.24%	100.00%	-
P/NAPS	0.48	0.55	0.61	0.60	0.69	0.75	0.83	-8.71%
YoY %	-12.73%	-9.84%	1.67%	-13.04%	-8.00%	-9.64%	-	-
Horiz. %	57.83%	66.27%	73.49%	72.29%	83.13%	90.36%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	26/08/20	28/08/19	28/08/18	23/08/17	23/08/16	19/08/15	-
Price	5.17	5.26	6.44	6.14	6.60	7.10	6.61	-
P/RPS	0.97	1.14	0.71	0.57	0.62	0.96	1.05	-1.31%
YoY %	-14.91%	60.56%	24.56%	-8.06%	-35.42%	-8.57%	-	-
Horiz. %	92.38%	108.57%	67.62%	54.29%	59.05%	91.43%	100.00%	-
P/EPS	10.22	-494.56	11.72	6.78	11.41	39.75	17.84	-8.85%
YoY %	102.07%	-4,319.80%	72.86%	-40.58%	-71.30%	122.81%	-	-
Horiz. %	57.29%	-2,772.20%	65.70%	38.00%	63.96%	222.81%	100.00%	-
EY	9.79	-0.20	8.53	14.75	8.76	2.52	5.61	9.71%
YoY %	4,995.00%	-102.34%	-42.17%	68.38%	247.62%	-55.08%	-	-
Horiz. %	174.51%	-3.57%	152.05%	262.92%	156.15%	44.92%	100.00%	-
DY	5.42	6.84	12.42	11.07	4.24	3.94	1.82	19.92%
YoY %	-20.76%	-44.93%	12.20%	161.08%	7.61%	116.48%	-	-
Horiz. %	297.80%	375.82%	682.42%	608.24%	232.97%	216.48%	100.00%	-
P/NAPS	0.48	0.51	0.61	0.60	0.68	0.80	0.78	-7.76%
YoY %	-5.88%	-16.39%	1.67%	-11.76%	-15.00%	2.56%	-	-
Horiz. %	61.54%	65.38%	78.21%	76.92%	87.18%	102.56%	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