[ORIENT] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

19-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 243.08%

YoY- 177.83%

Quarter Report

OHB_Quarterly reporting_Q3FY15.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	4,594,446	4,860,336	4,384,367	4,188,848	3,892,354	3,584,128	3,464,831	20.71%
YoY %	-5.47%	10.86%	4.67%	7.62%	8.60%	3.44%	-	-
Horiz. %	132.60%	140.28%	126.54%	120.90%	112.34%	103.44%	100.00%	-
PBT	10,586	260,156	348,370	327,588	302,734	286,744	486,453	-92.22%
YoY %	-95.93%	-25.32%	6.34%	8.21%	5.58%	-41.05%	-	-
Horiz. %	2.18%	53.48%	71.61%	67.34%	62.23%	58.95%	100.00%	-
Tax	-59,410	-73,372	-75,011	-80,601	-72,258	-72,076	-77,727	-16.41%
YoY %	19.03%	2.19%	6.94%	-11.55%	-0.25%	7.27%	-	-
Horiz. %	76.43%	94.40%	96.51%	103.70%	92.96%	92.73%	100.00%	-
NP	-48,824	186,784	273,359	246,986	230,476	214,668	408,726	-
YoY %	-126.14%	-31.67%	10.68%	7.16%	7.36%	-47.48%	-	-
Horiz. %	-11.95%	45.70%	66.88%	60.43%	56.39%	52.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,760	271,892	261,861	788,728	229,894	223,572	331,083	-51.84%
YoY %	-59.26%	3.83%	-66.80%	243.08%	2.83%	-32.47%	-	-
Horiz. %	33.45%	82.12%	79.09%	238.23%	69.44%	67.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	561.21%	28.20%	21.53%	24.60%	23.87%	25.14%	15.98%	-
YoY %	1,890.11%	30.98%	-12.48%	3.06%	-5.05%	57.32%	-	-
Horiz. %	3,511.95%	176.47%	134.73%	153.94%	149.37%	157.32%	100.00%	-
Total Cost	4,643,270	4,673,552	4,111,008	3,941,861	3,661,878	3,369,460	3,056,105	32.19%
YoY %	-0.65%	13.68%	4.29%	7.65%	8.68%	10.25%	-	-
Horiz. %	151.93%	152.93%	134.52%	128.98%	119.82%	110.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,510,278	5,530,310	5,635,253	5,611,670	5,272,053	5,158,967	5,107,186	5.19%
YoY %	-0.36%	-1.86%	0.42%	6.44%	2.19%	1.01%	-	-
Horiz. %	107.89%	108.28%	110.34%	109.88%	103.23%	101.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	173,643	198,461	74,445	49,628	74,439	198,510	86,853	58.76%
YoY %	-12.51%	166.59%	50.01%	-33.33%	-62.50%	128.56%	-	-
Horiz. %	199.93%	228.50%	85.71%	57.14%	85.71%	228.56%	100.00%	-
Div Payout %	156.77%	72.99%	28.43%	6.29%	32.38%	88.79%	26.23%	-
YoY %	114.78%	156.74%	351.99%	-80.57%	-63.53%	238.51%	-	-
Horiz. %	597.67%	278.27%	108.39%	23.98%	123.45%	338.51%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	5,510,278	5,530,310	5,635,253	5,611,670	5,272,053	5,158,967	5,107,186	5.19%
YoY %	-0.36%	-1.86%	0.42%	6.44%	2.19%	1.01%	-	-
Horiz. %	107.89%	108.28%	110.34%	109.88%	103.23%	101.01%	100.00%	-
NOSH	620,156	620,191	620,376	620,393	620,329	620,344	620,383	-0.02%
YoY %	-0.01%	-0.03%	-0.00%	0.01%	-0.00%	-0.01%	-	-
Horiz. %	99.96%	99.97%	100.00%	100.00%	99.99%	99.99%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	-1.06%	3.84%	6.23%	5.90%	5.92%	5.99%	11.80%	-
YoY %	-127.60%	-38.36%	5.59%	-0.34%	-1.17%	-49.24%	-	-
Horiz. %	-8.98%	32.54%	52.80%	50.00%	50.17%	50.76%	100.00%	-
ROE	2.01%	4.92%	4.65%	14.06%	4.36%	4.33%	6.48%	-
YoY %	-59.15%	5.81%	-66.93%	222.48%	0.69%	-33.18%	-	-
Horiz. %	31.02%	75.93%	71.76%	216.98%	67.28%	66.82%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	740.85	783.68	706.73	675.23	627.47	577.76	558.50	20.74%
YoY %	-5.47%	10.89%	4.67%	7.61%	8.60%	3.45%	-	-
Horiz. %	132.65%	140.32%	126.54%	120.90%	112.35%	103.45%	100.00%	-
EPS	17.86	43.84	42.21	40.79	37.06	36.04	53.37	-51.83%
YoY %	-59.26%	3.86%	3.48%	10.06%	2.83%	-32.47%	-	-
Horiz. %	33.46%	82.14%	79.09%	76.43%	69.44%	67.53%	100.00%	-
DPS	28.00	32.00	12.00	8.00	12.00	32.00	14.00	58.80%
YoY %	-12.50%	166.67%	50.00%	-33.33%	-62.50%	128.57%	-	-
Horiz. %	200.00%	228.57%	85.71%	57.14%	85.71%	228.57%	100.00%	-
NAPS	8.8853	8.9171	9.0836	9.0458	8.4988	8.3163	8.2323	5.22%
YoY %	-0.36%	-1.83%	0.42%	6.44%	2.19%	1.02%	-	-
Horiz. %	107.93%	108.32%	110.34%	109.88%	103.24%	101.02%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	740.57	783.43	706.71	675.19	627.40	577.72	558.49	20.71%
YoY %	-5.47%	10.86%	4.67%	7.62%	8.60%	3.44%	-	-
Horiz. %	132.60%	140.28%	126.54%	120.90%	112.34%	103.44%	100.00%	-
EPS	17.85	43.83	42.21	127.13	37.06	36.04	53.37	-51.84%
YoY %	-59.27%	3.84%	-66.80%	243.04%	2.83%	-32.47%	-	-
Horiz. %	33.45%	82.12%	79.09%	238.20%	69.44%	67.53%	100.00%	-
DPS	27.99	31.99	12.00	8.00	12.00	32.00	14.00	58.76%
YoY %	-12.50%	166.58%	50.00%	-33.33%	-62.50%	128.57%	-	-
Horiz. %	199.93%	228.50%	85.71%	57.14%	85.71%	228.57%	100.00%	-
NAPS	8.8819	8.9142	9.0834	9.0453	8.4979	8.3156	8.2322	5.19%
YoY %	-0.36%	-1.86%	0.42%	6.44%	2.19%	1.01%	-	-
Horiz. %	107.89%	108.28%	110.34%	109.88%	103.23%	101.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	6.63	6.91	6.95	6.98	7.06	6.72	7.09	-
P/RPS	0.89	0.88	0.98	1.03	1.13	1.16	1.27	-21.12%
YoY %	1.14%	-10.20%	-4.85%	-8.85%	-2.59%	-8.66%	-	-
Horiz. %	70.08%	69.29%	77.17%	81.10%	88.98%	91.34%	100.00%	-
P/EPS	37.12	15.76	16.47	5.49	19.05	18.65	13.29	98.45%
YoY %	135.53%	-4.31%	200.00%	-71.18%	2.14%	40.33%	-	-
Horiz. %	279.31%	118.59%	123.93%	41.31%	143.34%	140.33%	100.00%	-
EY	2.69	6.34	6.07	18.21	5.25	5.36	7.53	-49.68%
YoY %	-57.57%	4.45%	-66.67%	246.86%	-2.05%	-28.82%	-	-
Horiz. %	35.72%	84.20%	80.61%	241.83%	69.72%	71.18%	100.00%	-
DY	4.22	4.63	1.73	1.15	1.70	4.76	1.97	66.25%
YoY %	-8.86%	167.63%	50.43%	-32.35%	-64.29%	141.62%	-	-
Horiz. %	214.21%	235.03%	87.82%	58.38%	86.29%	241.62%	100.00%	-
P/NAPS	0.75	0.77	0.77	0.77	0.83	0.81	0.86	-8.72%
YoY %	-2.60%	0.00%	0.00%	-7.23%	2.47%	-5.81%	-	-
Horiz. %	87.21%	89.53%	89.53%	89.53%	96.51%	94.19%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	26/05/16	29/02/16	19/11/15	19/08/15	26/05/15	17/02/15	-
Price	7.10	6.89	6.80	7.04	6.61	7.66	6.96	-
P/RPS	0.96	0.88	0.96	1.04	1.05	1.33	1.25	-16.14%
YoY %	9.09%	-8.33%	-7.69%	-0.95%	-21.05%	6.40%	-	-
Horiz. %	76.80%	70.40%	76.80%	83.20%	84.00%	106.40%	100.00%	-
P/EPS	39.75	15.72	16.11	5.54	17.84	21.25	13.04	110.37%
YoY %	152.86%	-2.42%	190.79%	-68.95%	-16.05%	62.96%	-	-
Horiz. %	304.83%	120.55%	123.54%	42.48%	136.81%	162.96%	100.00%	-
EY	2.52	6.36	6.21	18.06	5.61	4.70	7.67	-52.41%
YoY %	-60.38%	2.42%	-65.61%	221.93%	19.36%	-38.72%	-	-
Horiz. %	32.86%	82.92%	80.96%	235.46%	73.14%	61.28%	100.00%	-
DY	3.94	4.64	1.76	1.14	1.82	4.18	2.01	56.69%
YoY %	-15.09%	163.64%	54.39%	-37.36%	-56.46%	107.96%	-	-
Horiz. %	196.02%	230.85%	87.56%	56.72%	90.55%	207.96%	100.00%	-
P/NAPS	0.80	0.77	0.75	0.78	0.78	0.92	0.85	-3.96%
YoY %	3.90%	2.67%	-3.85%	0.00%	-15.22%	8.24%	-	-
Horiz. %	94.12%	90.59%	88.24%	91.76%	91.76%	108.24%	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