[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 3.83%

YoY- 21.61%

Quarter Report

OHB-Qtrly Announcement Mar 2016.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	5,524,258	4,897,496	4,594,446	4,860,336	4,384,367	4,188,848	3,892,354	26.15%
YoY %	12.80%	6.60%	-5.47%	10.86%	4.67%	7.62%	-	-
Horiz. %	141.93%	125.82%	118.04%	124.87%	112.64%	107.62%	100.00%	-
PBT	387,132	125,325	10,586	260,156	348,370	327,588	302,734	17.72%
YoY %	208.90%	1,083.87%	-95.93%	-25.32%	6.34%	8.21%	-	-
Horiz. %	127.88%	41.40%	3.50%	85.94%	115.07%	108.21%	100.00%	-
Tax	-88,919	-62,062	-59,410	-73,372	-75,011	-80,601	-72,258	14.76%
YoY %	-43.27%	-4.46%	19.03%	2.19%	6.94%	-11.55%	-	-
Horiz. %	123.06%	85.89%	82.22%	101.54%	103.81%	111.55%	100.00%	-
NP	298,213	63,262	-48,824	186,784	273,359	246,986	230,476	18.64%
YoY %	371.39%	229.57%	-126.14%	-31.67%	10.68%	7.16%	-	-
Horiz. %	129.39%	27.45%	-21.18%	81.04%	118.61%	107.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,484	165,102	110,760	271,892	261,861	788,728	229,894	13.84%
YoY %	69.28%	49.06%	-59.26%	3.83%	-66.80%	243.08%	-	-
Horiz. %	121.57%	71.82%	48.18%	118.27%	113.91%	343.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.97%	49.52%	561.21%	28.20%	21.53%	24.60%	23.87%	-
YoY %	-53.61%	-91.18%	1,890.11%	30.98%	-12.48%	3.06%	-	-
Horiz. %	96.23%	207.46%	2,351.11%	118.14%	90.20%	103.06%	100.00%	-
Total Cost	5,226,045	4,834,233	4,643,270	4,673,552	4,111,008	3,941,861	3,661,878	26.62%
YoY %	8.10%	4.11%	-0.65%	13.68%	4.29%	7.65%	-	-
Horiz. %	142.71%	132.02%	126.80%	127.63%	112.27%	107.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,867,354	5,646,660	5,510,278	5,530,310	5,635,253	5,611,670	5,272,053	7.35%
YoY %	3.91%	2.48%	-0.36%	-1.86%	0.42%	6.44%	-	-
Horiz. %	111.29%	107.11%	104.52%	104.90%	106.89%	106.44%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	124,067	115,803	173,643	198,461	74,445	49,628	74,439	40.35%
YoY %	7.14%	-33.31%	-12.51%	166.59%	50.01%	-33.33%	-	-
Horiz. %	166.67%	155.57%	233.27%	266.61%	100.01%	66.67%	100.00%	-
Div Payout %	44.39%	70.14%	156.77%	72.99%	28.43%	6.29%	32.38%	-
YoY %	-36.71%	-55.26%	114.78%	156.74%	351.99%	-80.57%	-	-
Horiz. %	137.09%	216.62%	484.16%	225.42%	87.80%	19.43%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	5,867,354	5,646,660	5,510,278	5,530,310	5,635,253	5,611,670	5,272,053	7.35%
YoY %	3.91%	2.48%	-0.36%	-1.86%	0.42%	6.44%	-	-
Horiz. %	111.29%	107.11%	104.52%	104.90%	106.89%	106.44%	100.00%	-
NOSH	620,339	620,375	620,156	620,191	620,376	620,393	620,329	0.00%
YoY %	-0.01%	0.04%	-0.01%	-0.03%	-0.00%	0.01%	-	-
Horiz. %	100.00%	100.01%	99.97%	99.98%	100.01%	100.01%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	5.40%	1.29%	-1.06%	3.84%	6.23%	5.90%	5.92%	-
YoY %	318.60%	221.70%	-127.60%	-38.36%	5.59%	-0.34%	-	-
Horiz. %	91.22%	21.79%	-17.91%	64.86%	105.24%	99.66%	100.00%	-
ROE	4.76%	2.92%	2.01%	4.92%	4.65%	14.06%	4.36%	-
YoY %	63.01%	45.27%	-59.15%	5.81%	-66.93%	222.48%	-	-
Horiz. %	109.17%	66.97%	46.10%	112.84%	106.65%	322.48%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	890.52	789.44	740.85	783.68	706.73	675.23	627.47	26.15%
YoY %	12.80%	6.56%	-5.47%	10.89%	4.67%	7.61%	-	-
Horiz. %	141.92%	125.81%	118.07%	124.90%	112.63%	107.61%	100.00%	-
EPS	45.05	26.61	17.86	43.84	42.21	40.79	37.06	13.83%
YoY %	69.30%	48.99%	-59.26%	3.86%	3.48%	10.06%	-	-
Horiz. %	121.56%	71.80%	48.19%	118.29%	113.90%	110.06%	100.00%	-
DPS	20.00	18.67	28.00	32.00	12.00	8.00	12.00	40.35%
YoY %	7.12%	-33.32%	-12.50%	166.67%	50.00%	-33.33%	-	-
Horiz. %	166.67%	155.58%	233.33%	266.67%	100.00%	66.67%	100.00%	-
NAPS	9.4583	9.102	8.8853	8.9171	9.0836	9.0458	8.4988	7.35%
YoY %	3.91%	2.44%	-0.36%	-1.83%	0.42%	6.44%	-	-
Horiz. %	111.29%	107.10%	104.55%	104.92%	106.88%	106.44%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 620,191
RPS	890.44	789.42	740.57	783.43	706.71	675.19	627.40	26.15%
YoY %	12.80%	6.60%	-5.47%	10.86%	4.67%	7.62%	-	-
Horiz. %	141.93%	125.82%	118.04%	124.87%	112.64%	107.62%	100.00%	-
EPS	45.05	26.61	17.85	43.83	42.21	127.13	37.06	13.83%
YoY %	69.30%	49.08%	-59.27%	3.84%	-66.80%	243.04%	-	-
Horiz. %	121.56%	71.80%	48.17%	118.27%	113.90%	343.04%	100.00%	-
DPS	20.00	18.67	27.99	31.99	12.00	8.00	12.00	40.35%
YoY %	7.12%	-33.30%	-12.50%	166.58%	50.00%	-33.33%	-	-
Horiz. %	166.67%	155.58%	233.25%	266.58%	100.00%	66.67%	100.00%	-
NAPS	9.4575	9.1017	8.8819	8.9142	9.0834	9.0453	8.4979	7.35%
YoY %	3.91%	2.47%	-0.36%	-1.86%	0.42%	6.44%	-	-
Horiz. %	111.29%	107.11%	104.52%	104.90%	106.89%	106.44%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	6.80	6.96	6.63	6.91	6.95	6.98	7.06	-
P/RPS	0.76	0.88	0.89	0.88	0.98	1.03	1.13	-23.14%
YoY %	-13.64%	-1.12%	1.14%	-10.20%	-4.85%	-8.85%	-	-
Horiz. %	67.26%	77.88%	78.76%	77.88%	86.73%	91.15%	100.00%	-
P/EPS	15.09	26.15	37.12	15.76	16.47	5.49	19.05	-14.32%
YoY %	-42.29%	-29.55%	135.53%	-4.31%	200.00%	-71.18%	-	-
Horiz. %	79.21%	137.27%	194.86%	82.73%	86.46%	28.82%	100.00%	-
EY	6.63	3.82	2.69	6.34	6.07	18.21	5.25	16.75%
YoY %	73.56%	42.01%	-57.57%	4.45%	-66.67%	246.86%	-	-
Horiz. %	126.29%	72.76%	51.24%	120.76%	115.62%	346.86%	100.00%	-
DY	2.94	2.68	4.22	4.63	1.73	1.15	1.70	43.83%
YoY %	9.70%	-36.49%	-8.86%	167.63%	50.43%	-32.35%	-	-
Horiz. %	172.94%	157.65%	248.24%	272.35%	101.76%	67.65%	100.00%	-
P/NAPS	0.72	0.76	0.75	0.77	0.77	0.77	0.83	-9.00%
YoY %	-5.26%	1.33%	-2.60%	0.00%	0.00%	-7.23%	-	-
Horiz. %	86.75%	91.57%	90.36%	92.77%	92.77%	92.77%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	17/11/16	23/08/16	26/05/16	29/02/16	19/11/15	19/08/15	-
Price	6.45	6.80	7.10	6.89	6.80	7.04	6.61	-
P/RPS	0.72	0.86	0.96	0.88	0.96	1.04	1.05	-22.14%
YoY %	-16.28%	-10.42%	9.09%	-8.33%	-7.69%	-0.95%	-	-
Horiz. %	68.57%	81.90%	91.43%	83.81%	91.43%	99.05%	100.00%	-
P/EPS	14.32	25.55	39.75	15.72	16.11	5.54	17.84	-13.57%
YoY %	-43.95%	-35.72%	152.86%	-2.42%	190.79%	-68.95%	-	-
Horiz. %	80.27%	143.22%	222.81%	88.12%	90.30%	31.05%	100.00%	-
EY	6.99	3.91	2.52	6.36	6.21	18.06	5.61	15.71%
YoY %	78.77%	55.16%	-60.38%	2.42%	-65.61%	221.93%	-	-
Horiz. %	124.60%	69.70%	44.92%	113.37%	110.70%	321.93%	100.00%	-
DY	3.10	2.75	3.94	4.64	1.76	1.14	1.82	42.39%
YoY %	12.73%	-30.20%	-15.09%	163.64%	54.39%	-37.36%	-	-
Horiz. %	170.33%	151.10%	216.48%	254.95%	96.70%	62.64%	100.00%	-
P/NAPS	0.68	0.75	0.80	0.77	0.75	0.78	0.78	-8.70%
YoY %	-9.33%	-6.25%	3.90%	2.67%	-3.85%	0.00%	-	-
Horiz. %	87.18%	96.15%	102.56%	98.72%	96.15%	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