[ORIENT] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 6.89%
YoY- 180.1%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 4,355,401 3,825,850 3,267,903 3,364,478 5,161,211 6,389,783 6,348,149 -6.08%
PBT 627,091 820,549 606,926 110,721 453,726 596,289 527,336 2.92%
Tax -63,811 -180,700 -108,066 -34,299 -105,466 -131,021 -113,729 -9.17%
NP 563,280 639,849 498,860 76,422 348,260 465,268 413,607 5.27%
-
NP to SH 456,714 500,837 321,574 114,808 350,549 500,893 392,646 2.54%
-
Tax Rate 10.18% 22.02% 17.81% 30.98% 23.24% 21.97% 21.57% -
Total Cost 3,792,121 3,186,001 2,769,043 3,288,056 4,812,951 5,924,515 5,934,542 -7.18%
-
Net Worth 7,589,880 6,957,794 6,774,290 6,553,442 6,666,968 6,557,846 6,053,988 3.83%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 248,144 186,108 272,959 148,886 248,144 248,144 124,072 12.24%
Div Payout % 54.33% 37.16% 84.88% 129.68% 70.79% 49.54% 31.60% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 7,589,880 6,957,794 6,774,290 6,553,442 6,666,968 6,557,846 6,053,988 3.83%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.93% 16.72% 15.27% 2.27% 6.75% 7.28% 6.52% -
ROE 6.02% 7.20% 4.75% 1.75% 5.26% 7.64% 6.49% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 702.07 616.71 526.77 542.34 831.97 1,030.01 1,023.30 -6.08%
EPS 73.62 80.73 51.84 18.51 56.51 80.74 63.29 2.55%
DPS 40.00 30.00 44.00 24.00 40.00 40.00 20.00 12.24%
NAPS 12.2346 11.2157 10.9199 10.5639 10.7469 10.571 9.7588 3.83%
Adjusted Per Share Value based on latest NOSH - 620,393
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 702.04 616.68 526.75 542.31 831.93 1,029.96 1,023.25 -6.08%
EPS 73.62 80.73 51.83 18.51 56.50 80.74 63.29 2.55%
DPS 40.00 30.00 44.00 24.00 40.00 40.00 20.00 12.24%
NAPS 12.234 11.2151 10.9194 10.5634 10.7464 10.5705 9.7583 3.83%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 6.33 6.79 5.25 5.47 6.55 6.17 6.55 -
P/RPS 0.90 1.10 1.00 1.01 0.79 0.60 0.64 5.84%
P/EPS 8.60 8.41 10.13 29.56 11.59 7.64 10.35 -3.03%
EY 11.63 11.89 9.87 3.38 8.63 13.09 9.66 3.14%
DY 6.32 4.42 8.38 4.39 6.11 6.48 3.05 12.90%
P/NAPS 0.52 0.61 0.48 0.52 0.61 0.58 0.67 -4.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 26/03/21 28/02/20 27/02/19 27/02/18 -
Price 6.46 6.85 5.87 5.18 6.27 6.80 6.46 -
P/RPS 0.92 1.11 1.11 0.96 0.75 0.66 0.63 6.51%
P/EPS 8.77 8.48 11.32 27.99 11.10 8.42 10.21 -2.50%
EY 11.40 11.79 8.83 3.57 9.01 11.87 9.80 2.55%
DY 6.19 4.38 7.50 4.63 6.38 5.88 3.10 12.21%
P/NAPS 0.53 0.61 0.54 0.49 0.58 0.64 0.66 -3.58%

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