[ORIENT] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

30-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -49.85%

YoY- -66.99%

Quarter Report

ORIH03-Q1FY20_Quarterly-Reporting.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	3,850,298	3,317,568	3,298,386	4,727,867	6,298,792	6,130,787	6,007,259	-7.14%
YoY %	16.06%	0.58%	-30.24%	-24.94%	2.74%	2.06%	-	-
Horiz. %	64.09%	55.23%	54.91%	78.70%	104.85%	102.06%	100.00%	-
PBT	532,261	819,924	506,837	135,016	694,115	480,177	421,984	3.94%
YoY %	-35.08%	61.77%	275.39%	-80.55%	44.55%	13.79%	-	-
Horiz. %	126.13%	194.30%	120.11%	32.00%	164.49%	113.79%	100.00%	-
Tax	-107,681	-166,893	-54,910	-78,206	-146,789	-107,249	-103,335	0.68%
YoY %	35.48%	-203.94%	29.79%	46.72%	-36.87%	-3.79%	-	-
Horiz. %	104.21%	161.51%	53.14%	75.68%	142.05%	103.79%	100.00%	-
NP	424,580	653,031	451,927	56,810	547,326	372,928	318,649	4.89%
YoY %	-34.98%	44.50%	695.51%	-89.62%	46.76%	17.03%	-	-
Horiz. %	133.24%	204.94%	141.83%	17.83%	171.76%	117.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,230	467,370	318,626	175,994	533,096	388,563	276,558	2.84%
YoY %	-29.98%	46.68%	81.04%	-66.99%	37.20%	40.50%	-	-
Horiz. %	118.32%	169.00%	115.21%	63.64%	192.76%	140.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.23%	20.35%	10.83%	57.92%	21.15%	22.34%	24.49%	-
YoY %	-0.59%	87.90%	-81.30%	173.85%	-5.33%	-8.78%	-	-
Horiz. %	82.61%	83.10%	44.22%	236.50%	86.36%	91.22%	100.00%	-
Total Cost	3,425,718	2,664,537	2,846,459	4,671,057	5,751,466	5,757,859	5,688,610	-8.10%
YoY %	28.57%	-6.39%	-39.06%	-18.78%	-0.11%	1.22%	-	-
Horiz. %	60.22%	46.84%	50.04%	82.11%	101.10%	101.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,114,249	6,979,320	6,729,563	6,267,269	6,648,295	6,311,873	6,001,996	2.87%
YoY %	1.93%	3.71%	7.38%	-5.73%	5.33%	5.16%	-	-
Horiz. %	118.53%	116.28%	112.12%	104.42%	110.77%	105.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	248,144	248,144	124,072	186,108	248,144	248,153	124,046	12.24%
YoY %	0.00%	100.00%	-33.33%	-25.00%	-0.00%	100.05%	-	-
Horiz. %	200.04%	200.04%	100.02%	150.03%	200.04%	200.05%	100.00%	-
Div Payout %	75.83%	53.09%	38.94%	105.75%	46.55%	63.86%	44.85%	-
YoY %	42.83%	36.34%	-63.18%	127.18%	-27.11%	42.39%	-	-
Horiz. %	169.07%	118.37%	86.82%	235.79%	103.79%	142.39%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	7,114,249	6,979,320	6,729,563	6,267,269	6,648,295	6,311,873	6,001,996	2.87%
YoY %	1.93%	3.71%	7.38%	-5.73%	5.33%	5.16%	-	-
Horiz. %	118.53%	116.28%	112.12%	104.42%	110.77%	105.16%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,085	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	100.05%	100.05%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	11.03%	19.68%	13.70%	1.20%	8.69%	6.08%	5.30%	-
YoY %	-43.95%	43.65%	1,041.67%	-86.19%	42.93%	14.72%	-	-
Horiz. %	208.11%	371.32%	258.49%	22.64%	163.96%	114.72%	100.00%	-
ROE	4.60%	6.70%	4.73%	2.81%	8.02%	6.16%	4.61%	-
YoY %	-31.34%	41.65%	68.33%	-64.96%	30.19%	33.62%	-	-
Horiz. %	99.78%	145.34%	102.60%	60.95%	173.97%	133.62%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	620.65	534.78	531.69	762.11	1,015.34	988.26	968.78	-7.14%
YoY %	16.06%	0.58%	-30.23%	-24.94%	2.74%	2.01%	-	-
Horiz. %	64.07%	55.20%	54.88%	78.67%	104.81%	102.01%	100.00%	-
EPS	52.75	75.34	51.36	28.37	85.93	62.63	44.60	2.83%
YoY %	-29.98%	46.69%	81.04%	-66.98%	37.20%	40.43%	-	-
Horiz. %	118.27%	168.92%	115.16%	63.61%	192.67%	140.43%	100.00%	-
DPS	40.00	40.00	20.00	30.00	40.00	40.00	20.00	12.24%
YoY %	0.00%	100.00%	-33.33%	-25.00%	0.00%	100.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	150.00%	200.00%	200.00%	100.00%	-
NAPS	11.4679	11.2504	10.8478	10.1026	10.7168	10.1745	9.6793	2.86%
YoY %	1.93%	3.71%	7.38%	-5.73%	5.33%	5.12%	-	-
Horiz. %	118.48%	116.23%	112.07%	104.37%	110.72%	105.12%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	620.62	534.75	531.66	762.08	1,015.29	988.21	968.30	-7.14%
YoY %	16.06%	0.58%	-30.24%	-24.94%	2.74%	2.06%	-	-
Horiz. %	64.09%	55.23%	54.91%	78.70%	104.85%	102.06%	100.00%	-
EPS	52.75	75.33	51.36	28.37	85.93	62.63	44.58	2.84%
YoY %	-29.97%	46.67%	81.04%	-66.98%	37.20%	40.49%	-	-
Horiz. %	118.33%	168.98%	115.21%	63.64%	192.75%	140.49%	100.00%	-
DPS	40.00	40.00	20.00	30.00	40.00	40.00	19.99	12.24%
YoY %	0.00%	100.00%	-33.33%	-25.00%	0.00%	100.10%	-	-
Horiz. %	200.10%	200.10%	100.05%	150.08%	200.10%	200.10%	100.00%	-
NAPS	11.4673	11.2498	10.8473	10.1021	10.7163	10.174	9.6745	2.87%
YoY %	1.93%	3.71%	7.38%	-5.73%	5.33%	5.16%	-	-
Horiz. %	118.53%	116.28%	112.12%	104.42%	110.77%	105.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	6.63	6.09	5.19	4.99	6.44	6.23	6.60	-
P/RPS	1.07	1.14	0.98	0.65	0.63	0.63	0.68	7.84%
YoY %	-6.14%	16.33%	50.77%	3.17%	0.00%	-7.35%	-	-
Horiz. %	157.35%	167.65%	144.12%	95.59%	92.65%	92.65%	100.00%	-
P/EPS	12.57	8.08	10.10	17.59	7.49	9.95	14.80	-2.68%
YoY %	55.57%	-20.00%	-42.58%	134.85%	-24.72%	-32.77%	-	-
Horiz. %	84.93%	54.59%	68.24%	118.85%	50.61%	67.23%	100.00%	-
EY	7.96	12.37	9.90	5.69	13.34	10.05	6.76	2.75%
YoY %	-35.65%	24.95%	73.99%	-57.35%	32.74%	48.67%	-	-
Horiz. %	117.75%	182.99%	146.45%	84.17%	197.34%	148.67%	100.00%	-
DY	6.03	6.57	3.85	6.01	6.21	6.42	3.03	12.14%
YoY %	-8.22%	70.65%	-35.94%	-3.22%	-3.27%	111.88%	-	-
Horiz. %	199.01%	216.83%	127.06%	198.35%	204.95%	211.88%	100.00%	-
P/NAPS	0.58	0.54	0.48	0.49	0.60	0.61	0.68	-2.61%
YoY %	7.41%	12.50%	-2.04%	-18.33%	-1.64%	-10.29%	-	-
Horiz. %	85.29%	79.41%	70.59%	72.06%	88.24%	89.71%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	26/05/22	28/05/21	30/06/20	29/05/19	30/05/18	24/05/17	-
Price	6.74	7.04	5.18	5.66	6.66	6.45	6.63	-
P/RPS	1.09	1.32	0.97	0.74	0.66	0.65	0.68	8.17%
YoY %	-17.42%	36.08%	31.08%	12.12%	1.54%	-4.41%	-	-
Horiz. %	160.29%	194.12%	142.65%	108.82%	97.06%	95.59%	100.00%	-
P/EPS	12.78	9.34	10.09	19.95	7.75	10.30	14.87	-2.49%
YoY %	36.83%	-7.43%	-49.42%	157.42%	-24.76%	-30.73%	-	-
Horiz. %	85.94%	62.81%	67.85%	134.16%	52.12%	69.27%	100.00%	-
EY	7.83	10.70	9.92	5.01	12.90	9.71	6.73	2.55%
YoY %	-26.82%	7.86%	98.00%	-61.16%	32.85%	44.28%	-	-
Horiz. %	116.34%	158.99%	147.40%	74.44%	191.68%	144.28%	100.00%	-
DY	5.93	5.68	3.86	5.30	6.01	6.20	3.02	11.89%
YoY %	4.40%	47.15%	-27.17%	-11.81%	-3.06%	105.30%	-	-
Horiz. %	196.36%	188.08%	127.81%	175.50%	199.01%	205.30%	100.00%	-
P/NAPS	0.59	0.63	0.48	0.56	0.62	0.63	0.68	-2.33%
YoY %	-6.35%	31.25%	-14.29%	-9.68%	-1.59%	-7.35%	-	-
Horiz. %	86.76%	92.65%	70.59%	82.35%	91.18%	92.65%	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