[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

25-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 6.89%

YoY- 180.1%

Quarter Report

OHB_Quarterly-Reporting_Q4FY2021.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Annualized Quarter Result
Revenue	3,785,861	3,758,288	3,759,844	3,267,903	3,148,644	3,306,788	3,561,184	4.15%
YoY %	0.73%	-0.04%	15.05%	3.79%	-4.78%	-7.14%	-	-
Horiz. %	106.31%	105.53%	105.58%	91.76%	88.42%	92.86%	100.00%	-
PBT	1,162,801	1,361,124	1,763,852	606,926	581,024	589,590	911,860	17.57%
YoY %	-14.57%	-22.83%	190.62%	4.46%	-1.45%	-35.34%	-	-
Horiz. %	127.52%	149.27%	193.43%	66.56%	63.72%	64.66%	100.00%	-
Tax	-192,036	-219,438	-376,900	-108,066	-99,692	-96,540	-141,592	22.50%
YoY %	12.49%	41.78%	-248.77%	-8.40%	-3.26%	31.82%	-	-
Horiz. %	135.63%	154.98%	266.19%	76.32%	70.41%	68.18%	100.00%	-
NP	970,765	1,141,686	1,386,952	498,860	481,332	493,050	770,268	16.65%
YoY %	-14.97%	-17.68%	178.02%	3.64%	-2.38%	-35.99%	-	-
Horiz. %	126.03%	148.22%	180.06%	64.76%	62.49%	64.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	675,998	809,302	1,071,372	321,574	300,841	313,950	488,188	24.20%
YoY %	-16.47%	-24.46%	233.16%	6.89%	-4.18%	-35.69%	-	-
Horiz. %	138.47%	165.78%	219.46%	65.87%	61.62%	64.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.51%	16.12%	21.37%	17.81%	17.16%	16.37%	15.53%	-
YoY %	2.42%	-24.57%	19.99%	3.79%	4.83%	5.41%	-	-
Horiz. %	106.31%	103.80%	137.60%	114.68%	110.50%	105.41%	100.00%	-
Total Cost	2,815,096	2,616,602	2,372,892	2,769,043	2,667,312	2,813,738	2,790,916	0.57%
YoY %	7.59%	10.27%	-14.31%	3.81%	-5.20%	0.82%	-	-
Horiz. %	100.87%	93.75%	85.02%	99.22%	95.57%	100.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,024,606	7,036,704	6,979,320	6,774,290	6,703,321	6,656,111	6,729,563	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	248,144	372,217	248,144	272,959	198,515	173,701	347,402	-20.07%
YoY %	-33.33%	50.00%	-9.09%	37.50%	14.29%	-50.00%	-	-
Horiz. %	71.43%	107.14%	71.43%	78.57%	57.14%	50.00%	100.00%	-
Div Payout %	36.71%	45.99%	23.16%	84.88%	65.99%	55.33%	71.16%	-
YoY %	-20.18%	98.58%	-72.71%	28.63%	19.27%	-22.25%	-	-
Horiz. %	51.59%	64.63%	32.55%	119.28%	92.73%	77.75%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	7,024,606	7,036,704	6,979,320	6,774,290	6,703,321	6,656,111	6,729,563	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	100.00%	-
NOSH	620,393	620,393	620,393	620,393	620,393	620,393	620,393	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	25.64%	30.38%	36.89%	15.27%	15.29%	14.91%	21.63%	-
YoY %	-15.60%	-17.65%	141.58%	-0.13%	2.55%	-31.07%	-	-
Horiz. %	118.54%	140.45%	170.55%	70.60%	70.69%	68.93%	100.00%	-
ROE	9.62%	11.50%	15.35%	4.75%	4.49%	4.72%	7.25%	-
YoY %	-16.35%	-25.08%	223.16%	5.79%	-4.87%	-34.90%	-	-
Horiz. %	132.69%	158.62%	211.72%	65.52%	61.93%	65.10%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	610.27	605.82	606.07	526.77	507.55	533.04	574.05	4.15%
YoY %	0.73%	-0.04%	15.05%	3.79%	-4.78%	-7.14%	-	-
Horiz. %	106.31%	105.53%	105.58%	91.76%	88.42%	92.86%	100.00%	-
EPS	108.97	130.46	172.72	51.84	48.49	50.60	78.68	24.22%
YoY %	-16.47%	-24.47%	233.18%	6.91%	-4.17%	-35.69%	-	-
Horiz. %	138.50%	165.81%	219.52%	65.89%	61.63%	64.31%	100.00%	-
DPS	40.00	60.00	40.00	44.00	32.00	28.00	56.00	-20.07%
YoY %	-33.33%	50.00%	-9.09%	37.50%	14.29%	-50.00%	-	-
Horiz. %	71.43%	107.14%	71.43%	78.57%	57.14%	50.00%	100.00%	-
NAPS	11.3234	11.3429	11.2504	10.9199	10.8055	10.7294	10.8478	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	610.24	605.79	606.04	526.75	507.52	533.02	574.02	4.15%
YoY %	0.73%	-0.04%	15.05%	3.79%	-4.78%	-7.14%	-	-
Horiz. %	106.31%	105.53%	105.58%	91.77%	88.42%	92.86%	100.00%	-
EPS	108.96	130.45	172.69	51.83	48.49	50.61	78.69	24.20%
YoY %	-16.47%	-24.46%	233.19%	6.89%	-4.19%	-35.68%	-	-
Horiz. %	138.47%	165.78%	219.46%	65.87%	61.62%	64.32%	100.00%	-
DPS	40.00	60.00	40.00	44.00	32.00	28.00	56.00	-20.07%
YoY %	-33.33%	50.00%	-9.09%	37.50%	14.29%	-50.00%	-	-
Horiz. %	71.43%	107.14%	71.43%	78.57%	57.14%	50.00%	100.00%	-
NAPS	11.3228	11.3423	11.2498	10.9194	10.805	10.7289	10.8473	2.89%
YoY %	-0.17%	0.82%	3.03%	1.06%	0.71%	-1.09%	-	-
Horiz. %	104.38%	104.56%	103.71%	100.66%	99.61%	98.91%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	6.49	6.62	6.09	5.25	5.10	5.10	5.19	-
P/RPS	1.06	1.09	1.00	1.00	1.00	0.96	0.90	11.51%
YoY %	-2.75%	9.00%	0.00%	0.00%	4.17%	6.67%	-	-
Horiz. %	117.78%	121.11%	111.11%	111.11%	111.11%	106.67%	100.00%	-
P/EPS	5.96	5.07	3.53	10.13	10.52	10.08	6.60	-6.56%
YoY %	17.55%	43.63%	-65.15%	-3.71%	4.37%	52.73%	-	-
Horiz. %	90.30%	76.82%	53.48%	153.48%	159.39%	152.73%	100.00%	-
EY	16.79	19.71	28.36	9.87	9.51	9.92	15.16	7.03%
YoY %	-14.81%	-30.50%	187.34%	3.79%	-4.13%	-34.56%	-	-
Horiz. %	110.75%	130.01%	187.07%	65.11%	62.73%	65.44%	100.00%	-
DY	6.16	9.06	6.57	8.38	6.27	5.49	10.79	-31.15%
YoY %	-32.01%	37.90%	-21.60%	33.65%	14.21%	-49.12%	-	-
Horiz. %	57.09%	83.97%	60.89%	77.66%	58.11%	50.88%	100.00%	-
P/NAPS	0.57	0.58	0.54	0.48	0.47	0.48	0.48	12.12%
YoY %	-1.72%	7.41%	12.50%	2.13%	-2.08%	0.00%	-	-
Horiz. %	118.75%	120.83%	112.50%	100.00%	97.92%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	24/11/22	25/08/22	26/05/22	25/02/22	23/11/21	26/08/21	28/05/21	-
Price	6.74	6.72	7.04	5.87	5.32	5.17	5.18	-
P/RPS	1.10	1.11	1.16	1.11	1.05	0.97	0.90	14.30%
YoY %	-0.90%	-4.31%	4.50%	5.71%	8.25%	7.78%	-	-
Horiz. %	122.22%	123.33%	128.89%	123.33%	116.67%	107.78%	100.00%	-
P/EPS	6.19	5.15	4.08	11.32	10.97	10.22	6.58	-3.98%
YoY %	20.19%	26.23%	-63.96%	3.19%	7.34%	55.32%	-	-
Horiz. %	94.07%	78.27%	62.01%	172.04%	166.72%	155.32%	100.00%	-
EY	16.17	19.41	24.53	8.83	9.12	9.79	15.19	4.25%
YoY %	-16.69%	-20.87%	177.80%	-3.18%	-6.84%	-35.55%	-	-
Horiz. %	106.45%	127.78%	161.49%	58.13%	60.04%	64.45%	100.00%	-
DY	5.93	8.93	5.68	7.50	6.02	5.42	10.81	-32.96%
YoY %	-33.59%	57.22%	-24.27%	24.58%	11.07%	-49.86%	-	-
Horiz. %	54.86%	82.61%	52.54%	69.38%	55.69%	50.14%	100.00%	-
P/NAPS	0.60	0.59	0.63	0.54	0.49	0.48	0.48	16.02%
YoY %	1.69%	-6.35%	16.67%	10.20%	2.08%	0.00%	-	-
Horiz. %	125.00%	122.92%	131.25%	112.50%	102.08%	100.00%	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