[ORIENT] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -16.71%
YoY- 119.46%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,189,327 964,409 939,961 890,296 956,388 1,389,732 1,480,723 -3.58%
PBT 413,421 152,675 440,963 227,965 -168,151 150,559 52,733 40.90%
Tax -85,499 -21,206 -94,225 -35,398 -14,787 -42,047 -26,279 21.70%
NP 327,922 131,469 346,738 192,567 -182,938 108,512 26,454 52.07%
-
NP to SH 319,476 94,236 267,843 122,047 -81,771 93,168 60,965 31.75%
-
Tax Rate 20.68% 13.89% 21.37% 15.53% - 27.93% 49.83% -
Total Cost 861,405 832,940 593,223 697,729 1,139,326 1,281,220 1,454,269 -8.35%
-
Net Worth 7,825,928 7,114,249 6,979,320 6,729,563 6,267,269 6,648,295 6,311,873 3.64%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 124,072 124,072 62,036 86,850 111,665 173,701 173,701 -5.44%
Div Payout % 38.84% 131.66% 23.16% 71.16% 0.00% 186.44% 284.92% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 7,825,928 7,114,249 6,979,320 6,729,563 6,267,269 6,648,295 6,311,873 3.64%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 27.57% 13.63% 36.89% 21.63% -19.13% 7.81% 1.79% -
ROE 4.08% 1.32% 3.84% 1.81% -1.30% 1.40% 0.97% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 191.72 155.46 151.52 143.51 154.17 224.02 238.69 -3.58%
EPS 51.50 15.19 43.18 19.67 -13.18 15.02 9.83 31.75%
DPS 20.00 20.00 10.00 14.00 18.00 28.00 28.00 -5.44%
NAPS 12.6151 11.4679 11.2504 10.8478 10.1026 10.7168 10.1745 3.64%
Adjusted Per Share Value based on latest NOSH - 620,393
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 191.71 155.45 151.51 143.51 154.16 224.01 238.68 -3.58%
EPS 51.50 15.19 43.17 19.67 -13.18 15.02 9.83 31.75%
DPS 20.00 20.00 10.00 14.00 18.00 28.00 28.00 -5.44%
NAPS 12.6145 11.4673 11.2498 10.8473 10.1021 10.7163 10.174 3.64%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 6.34 6.63 6.09 5.19 4.99 6.44 6.23 -
P/RPS 3.31 4.26 4.02 3.62 3.24 2.87 2.61 4.03%
P/EPS 12.31 43.65 14.11 26.38 -37.86 42.88 63.39 -23.88%
EY 8.12 2.29 7.09 3.79 -2.64 2.33 1.58 31.33%
DY 3.15 3.02 1.64 2.70 3.61 4.35 4.49 -5.73%
P/NAPS 0.50 0.58 0.54 0.48 0.49 0.60 0.61 -3.25%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 30/05/23 26/05/22 28/05/21 30/06/20 29/05/19 30/05/18 -
Price 6.72 6.74 7.04 5.18 5.66 6.66 6.45 -
P/RPS 3.51 4.34 4.65 3.61 3.67 2.97 2.70 4.46%
P/EPS 13.05 44.37 16.31 26.33 -42.94 44.35 65.63 -23.58%
EY 7.66 2.25 6.13 3.80 -2.33 2.26 1.52 30.90%
DY 2.98 2.97 1.42 2.70 3.18 4.20 4.34 -6.06%
P/NAPS 0.53 0.59 0.63 0.48 0.56 0.62 0.63 -2.83%

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