[ORIENT] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

24-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -1.05%

YoY- -2.81%

Quarter Report

OHB-Q1_2017-170524.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	4,727,867	6,298,792	6,130,787	6,007,259	4,699,215	3,627,999	2,853,503	8.77%
YoY %	-24.94%	2.74%	2.06%	27.84%	29.53%	27.14%	-	-
Horiz. %	165.69%	220.74%	214.85%	210.52%	164.68%	127.14%	100.00%	-
PBT	135,016	694,115	480,177	421,984	352,479	436,848	281,013	-11.49%
YoY %	-80.55%	44.55%	13.79%	19.72%	-19.31%	55.45%	-	-
Horiz. %	48.05%	247.00%	170.87%	150.17%	125.43%	155.45%	100.00%	-
Tax	-78,206	-146,789	-107,249	-103,335	-76,182	-69,590	-68,022	2.35%
YoY %	46.72%	-36.87%	-3.79%	-35.64%	-9.47%	-2.31%	-	-
Horiz. %	114.97%	215.80%	157.67%	151.91%	112.00%	102.31%	100.00%	-
NP	56,810	547,326	372,928	318,649	276,297	367,258	212,991	-19.75%
YoY %	-89.62%	46.76%	17.03%	15.33%	-24.77%	72.43%	-	-
Horiz. %	26.67%	256.97%	175.09%	149.61%	129.72%	172.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	175,994	533,096	388,563	276,558	284,558	298,795	200,388	-2.13%
YoY %	-66.99%	37.20%	40.50%	-2.81%	-4.76%	49.11%	-	-
Horiz. %	87.83%	266.03%	193.91%	138.01%	142.00%	149.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.92%	21.15%	22.34%	24.49%	21.61%	15.93%	24.21%	-
YoY %	173.85%	-5.33%	-8.78%	13.33%	35.66%	-34.20%	-	-
Horiz. %	239.24%	87.36%	92.28%	101.16%	89.26%	65.80%	100.00%	-
Total Cost	4,671,057	5,751,466	5,757,859	5,688,610	4,422,918	3,260,741	2,640,512	9.96%
YoY %	-18.78%	-0.11%	1.22%	28.62%	35.64%	23.49%	-	-
Horiz. %	176.90%	217.82%	218.06%	215.44%	167.50%	123.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,267,269	6,648,295	6,311,873	6,001,996	5,530,310	5,158,967	4,837,998	4.40%
YoY %	-5.73%	5.33%	5.16%	8.53%	7.20%	6.63%	-	-
Horiz. %	129.54%	137.42%	130.46%	124.06%	114.31%	106.63%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	186,108	248,144	248,153	124,046	124,052	86,849	43,434	27.41%
YoY %	-25.00%	-0.00%	100.05%	-0.00%	42.84%	99.96%	-	-
Horiz. %	428.48%	571.31%	571.33%	285.60%	285.61%	199.96%	100.00%	-
Div Payout %	105.75%	46.55%	63.86%	44.85%	43.59%	29.07%	21.68%	-
YoY %	127.18%	-27.11%	42.39%	2.89%	49.95%	34.09%	-	-
Horiz. %	487.78%	214.71%	294.56%	206.87%	201.06%	134.09%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	6,267,269	6,648,295	6,311,873	6,001,996	5,530,310	5,158,967	4,837,998	4.40%
YoY %	-5.73%	5.33%	5.16%	8.53%	7.20%	6.63%	-	-
Horiz. %	129.54%	137.42%	130.46%	124.06%	114.31%	106.63%	100.00%	-
NOSH	620,393	620,393	620,393	620,085	620,191	620,344	620,391	0.00%
YoY %	0.00%	0.00%	0.05%	-0.02%	-0.02%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	99.95%	99.97%	99.99%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	1.20%	8.69%	6.08%	5.30%	5.88%	10.12%	7.46%	-
YoY %	-86.19%	42.93%	14.72%	-9.86%	-41.90%	35.66%	-	-
Horiz. %	16.09%	116.49%	81.50%	71.05%	78.82%	135.66%	100.00%	-
ROE	2.81%	8.02%	6.16%	4.61%	5.15%	5.79%	4.14%	-
YoY %	-64.96%	30.19%	33.62%	-10.49%	-11.05%	39.86%	-	-
Horiz. %	67.87%	193.72%	148.79%	111.35%	124.40%	139.86%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	762.11	1,015.34	988.26	968.78	757.70	584.84	459.95	8.77%
YoY %	-24.94%	2.74%	2.01%	27.86%	29.56%	27.15%	-	-
Horiz. %	165.69%	220.75%	214.86%	210.63%	164.74%	127.15%	100.00%	-
EPS	28.37	85.93	62.63	44.60	45.88	48.17	32.30	-2.13%
YoY %	-66.98%	37.20%	40.43%	-2.79%	-4.75%	49.13%	-	-
Horiz. %	87.83%	266.04%	193.90%	138.08%	142.04%	149.13%	100.00%	-
DPS	30.00	40.00	40.00	20.00	20.00	14.00	7.00	27.42%
YoY %	-25.00%	0.00%	100.00%	0.00%	42.86%	100.00%	-	-
Horiz. %	428.57%	571.43%	571.43%	285.71%	285.71%	200.00%	100.00%	-
NAPS	10.1026	10.7168	10.1745	9.6793	8.9171	8.3163	7.7983	4.40%
YoY %	-5.73%	5.33%	5.12%	8.55%	7.22%	6.64%	-	-
Horiz. %	129.55%	137.42%	130.47%	124.12%	114.35%	106.64%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 620,085
RPS	762.08	1,015.29	988.21	968.30	757.46	584.79	459.95	8.77%
YoY %	-24.94%	2.74%	2.06%	27.84%	29.53%	27.14%	-	-
Horiz. %	165.69%	220.74%	214.85%	210.52%	164.68%	127.14%	100.00%	-
EPS	28.37	85.93	62.63	44.58	45.87	48.16	32.30	-2.13%
YoY %	-66.98%	37.20%	40.49%	-2.81%	-4.75%	49.10%	-	-
Horiz. %	87.83%	266.04%	193.90%	138.02%	142.01%	149.10%	100.00%	-
DPS	30.00	40.00	40.00	19.99	20.00	14.00	7.00	27.42%
YoY %	-25.00%	0.00%	100.10%	-0.05%	42.86%	100.00%	-	-
Horiz. %	428.57%	571.43%	571.43%	285.57%	285.71%	200.00%	100.00%	-
NAPS	10.1021	10.7163	10.174	9.6745	8.9142	8.3156	7.7983	4.40%
YoY %	-5.73%	5.33%	5.16%	8.53%	7.20%	6.63%	-	-
Horiz. %	129.54%	137.42%	130.46%	124.06%	114.31%	106.63%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	4.99	6.44	6.23	6.60	6.91	6.72	7.19	-
P/RPS	0.65	0.63	0.63	0.68	0.91	1.15	1.56	-13.56%
YoY %	3.17%	0.00%	-7.35%	-25.27%	-20.87%	-26.28%	-	-
Horiz. %	41.67%	40.38%	40.38%	43.59%	58.33%	73.72%	100.00%	-
P/EPS	17.59	7.49	9.95	14.80	15.06	13.95	22.26	-3.84%
YoY %	134.85%	-24.72%	-32.77%	-1.73%	7.96%	-37.33%	-	-
Horiz. %	79.02%	33.65%	44.70%	66.49%	67.65%	62.67%	100.00%	-
EY	5.69	13.34	10.05	6.76	6.64	7.17	4.49	4.02%
YoY %	-57.35%	32.74%	48.67%	1.81%	-7.39%	59.69%	-	-
Horiz. %	126.73%	297.10%	223.83%	150.56%	147.88%	159.69%	100.00%	-
DY	6.01	6.21	6.42	3.03	2.89	2.08	0.97	35.48%
YoY %	-3.22%	-3.27%	111.88%	4.84%	38.94%	114.43%	-	-
Horiz. %	619.59%	640.21%	661.86%	312.37%	297.94%	214.43%	100.00%	-
P/NAPS	0.49	0.60	0.61	0.68	0.77	0.81	0.92	-9.95%
YoY %	-18.33%	-1.64%	-10.29%	-11.69%	-4.94%	-11.96%	-	-
Horiz. %	53.26%	65.22%	66.30%	73.91%	83.70%	88.04%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	29/05/19	30/05/18	24/05/17	26/05/16	26/05/15	29/05/14	-
Price	5.66	6.66	6.45	6.63	6.89	7.66	7.75	-
P/RPS	0.74	0.66	0.65	0.68	0.91	1.31	1.68	-12.76%
YoY %	12.12%	1.54%	-4.41%	-25.27%	-30.53%	-22.02%	-	-
Horiz. %	44.05%	39.29%	38.69%	40.48%	54.17%	77.98%	100.00%	-
P/EPS	19.95	7.75	10.30	14.87	15.02	15.90	23.99	-3.02%
YoY %	157.42%	-24.76%	-30.73%	-1.00%	-5.53%	-33.72%	-	-
Horiz. %	83.16%	32.31%	42.93%	61.98%	62.61%	66.28%	100.00%	-
EY	5.01	12.90	9.71	6.73	6.66	6.29	4.17	3.10%
YoY %	-61.16%	32.85%	44.28%	1.05%	5.88%	50.84%	-	-
Horiz. %	120.14%	309.35%	232.85%	161.39%	159.71%	150.84%	100.00%	-
DY	5.30	6.01	6.20	3.02	2.90	1.83	0.90	34.34%
YoY %	-11.81%	-3.06%	105.30%	4.14%	58.47%	103.33%	-	-
Horiz. %	588.89%	667.78%	688.89%	335.56%	322.22%	203.33%	100.00%	-
P/NAPS	0.56	0.62	0.63	0.68	0.77	0.92	0.99	-9.05%
YoY %	-9.68%	-1.59%	-7.35%	-11.69%	-16.30%	-7.07%	-	-
Horiz. %	56.57%	62.63%	63.64%	68.69%	77.78%	92.93%	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