[ORIENT] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.94%
YoY- 14.77%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 3,351,687 3,473,887 5,483,416 6,714,560 6,466,195 4,911,649 4,108,908 -3.33%
PBT 556,527 105,547 480,424 606,535 667,030 207,429 405,140 5.42%
Tax -74,120 -63,818 -119,031 -127,370 -116,650 -61,954 -75,651 -0.33%
NP 482,407 41,729 361,393 479,165 550,380 145,475 329,489 6.55%
-
NP to SH 328,751 91,274 376,215 503,785 438,970 206,524 307,944 1.09%
-
Tax Rate 13.32% 60.46% 24.78% 21.00% 17.49% 29.87% 18.67% -
Total Cost 2,869,280 3,432,158 5,122,023 6,235,395 5,915,815 4,766,174 3,779,419 -4.48%
-
Net Worth 6,703,321 6,387,185 6,621,620 6,554,931 6,084,572 5,648,274 25,452,825 -19.92%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 148,886 148,886 285,366 248,144 124,056 124,054 124,068 3.08%
Div Payout % 45.29% 163.12% 75.85% 49.26% 28.26% 60.07% 40.29% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 6,703,321 6,387,185 6,621,620 6,554,931 6,084,572 5,648,274 25,452,825 -19.92%
NOSH 620,393 620,393 620,393 620,393 620,362 620,553 620,393 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 14.39% 1.20% 6.59% 7.14% 8.51% 2.96% 8.02% -
ROE 4.90% 1.43% 5.68% 7.69% 7.21% 3.66% 1.21% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 540.28 559.98 883.91 1,082.36 1,042.33 791.50 146.03 24.33%
EPS 52.99 14.71 60.64 81.21 70.76 33.28 10.94 30.04%
DPS 24.00 24.00 46.00 40.00 20.00 20.00 4.41 32.59%
NAPS 10.8055 10.2959 10.6738 10.5663 9.8081 9.102 9.0458 3.00%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 540.25 559.95 883.86 1,082.31 1,042.27 791.70 662.31 -3.33%
EPS 52.99 14.71 60.64 81.20 70.76 33.29 49.64 1.09%
DPS 24.00 24.00 46.00 40.00 20.00 20.00 20.00 3.08%
NAPS 10.805 10.2954 10.6733 10.5658 9.8076 9.1043 41.0269 -19.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 5.10 5.17 6.50 6.20 6.58 6.96 6.98 -
P/RPS 0.94 0.92 0.74 0.57 0.63 0.88 4.78 -23.72%
P/EPS 9.62 35.14 10.72 7.63 9.30 20.91 63.78 -27.01%
EY 10.39 2.85 9.33 13.10 10.75 4.78 1.57 36.98%
DY 4.71 4.64 7.08 6.45 3.04 2.87 0.63 39.79%
P/NAPS 0.47 0.50 0.61 0.59 0.67 0.76 0.77 -7.89%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 26/11/20 27/11/19 27/11/18 22/11/17 17/11/16 19/11/15 -
Price 5.32 5.48 6.50 5.92 6.55 6.80 7.04 -
P/RPS 0.98 0.98 0.74 0.55 0.63 0.86 4.82 -23.29%
P/EPS 10.04 37.25 10.72 7.29 9.26 20.43 64.33 -26.60%
EY 9.96 2.68 9.33 13.72 10.80 4.89 1.55 36.31%
DY 4.51 4.38 7.08 6.76 3.05 2.94 0.63 38.78%
P/NAPS 0.49 0.53 0.61 0.56 0.67 0.75 0.78 -7.44%

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