[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

29-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -25.6%

YoY- 52.82%

Quarter Report

OHB-Q1_2019-190529.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	5,161,211	5,415,464	5,595,672	5,558,928	6,389,783	6,623,953	6,710,104	-16.01%
YoY %	-4.69%	-3.22%	0.66%	-13.00%	-3.54%	-1.28%	-	-
Horiz. %	76.92%	80.71%	83.39%	82.84%	95.23%	98.72%	100.00%	-
PBT	453,726	450,854	413,094	602,236	596,289	605,341	608,976	-17.77%
YoY %	0.64%	9.14%	-31.41%	1.00%	-1.50%	-0.60%	-	-
Horiz. %	74.51%	74.03%	67.83%	98.89%	97.92%	99.40%	100.00%	-
Tax	-105,466	-102,128	-109,168	-168,188	-131,021	-118,114	-119,884	-8.16%
YoY %	-3.27%	6.45%	35.09%	-28.37%	-10.93%	1.48%	-	-
Horiz. %	87.97%	85.19%	91.06%	140.29%	109.29%	98.52%	100.00%	-
NP	348,260	348,726	303,926	434,048	465,268	487,226	489,092	-20.21%
YoY %	-0.13%	14.74%	-29.98%	-6.71%	-4.51%	-0.38%	-	-
Horiz. %	71.21%	71.30%	62.14%	88.75%	95.13%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	350,549	361,284	340,958	372,672	500,893	528,033	561,904	-26.92%
YoY %	-2.97%	5.96%	-8.51%	-25.60%	-5.14%	-6.03%	-	-
Horiz. %	62.39%	64.30%	60.68%	66.32%	89.14%	93.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.24%	22.65%	26.43%	27.93%	21.97%	19.51%	19.69%	-
YoY %	2.60%	-14.30%	-5.37%	27.13%	12.61%	-0.91%	-	-
Horiz. %	118.03%	115.03%	134.23%	141.85%	111.58%	99.09%	100.00%	-
Total Cost	4,812,951	5,066,737	5,291,746	5,124,880	5,924,515	6,136,726	6,221,012	-15.68%
YoY %	-5.01%	-4.25%	3.26%	-13.50%	-3.46%	-1.35%	-	-
Horiz. %	77.37%	81.45%	85.06%	82.38%	95.23%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,666,968	6,621,620	6,601,954	6,648,295	6,557,846	6,554,931	6,345,868	3.33%
YoY %	0.68%	0.30%	-0.70%	1.38%	0.04%	3.29%	-	-
Horiz. %	105.06%	104.35%	104.04%	104.77%	103.34%	103.29%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	248,144	330,859	496,289	694,805	248,144	281,230	421,846	-29.72%
YoY %	-25.00%	-33.33%	-28.57%	180.00%	-11.76%	-33.33%	-	-
Horiz. %	58.82%	78.43%	117.65%	164.71%	58.82%	66.67%	100.00%	-
Div Payout %	70.79%	91.58%	145.56%	186.44%	49.54%	53.26%	75.07%	-
YoY %	-22.70%	-37.08%	-21.93%	276.34%	-6.98%	-29.05%	-	-
Horiz. %	94.30%	121.99%	193.90%	248.35%	65.99%	70.95%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	6,666,968	6,621,620	6,601,954	6,648,295	6,557,846	6,554,931	6,345,868	3.33%
YoY %	0.68%	0.30%	-0.70%	1.38%	0.04%	3.29%	-	-
Horiz. %	105.06%	104.35%	104.04%	104.77%	103.34%	103.29%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	6.75%	6.44%	5.43%	7.81%	7.28%	7.36%	7.29%	-
YoY %	4.81%	18.60%	-30.47%	7.28%	-1.09%	0.96%	-	-
Horiz. %	92.59%	88.34%	74.49%	107.13%	99.86%	100.96%	100.00%	-
ROE	5.26%	5.46%	5.16%	5.61%	7.64%	8.06%	8.85%	-
YoY %	-3.66%	5.81%	-8.02%	-26.57%	-5.21%	-8.93%	-	-
Horiz. %	59.44%	61.69%	58.31%	63.39%	86.33%	91.07%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	831.97	872.95	902.00	896.08	1,030.01	1,067.76	1,081.64	-16.01%
YoY %	-4.69%	-3.22%	0.66%	-13.00%	-3.54%	-1.28%	-	-
Horiz. %	76.92%	80.71%	83.39%	82.84%	95.23%	98.72%	100.00%	-
EPS	56.51	58.24	54.96	60.08	80.74	85.12	90.58	-26.92%
YoY %	-2.97%	5.97%	-8.52%	-25.59%	-5.15%	-6.03%	-	-
Horiz. %	62.39%	64.30%	60.68%	66.33%	89.14%	93.97%	100.00%	-
DPS	40.00	53.33	80.00	112.00	40.00	45.33	68.00	-29.72%
YoY %	-25.00%	-33.34%	-28.57%	180.00%	-11.76%	-33.34%	-	-
Horiz. %	58.82%	78.43%	117.65%	164.71%	58.82%	66.66%	100.00%	-
NAPS	10.7469	10.6738	10.6421	10.7168	10.571	10.5663	10.2293	3.33%
YoY %	0.68%	0.30%	-0.70%	1.38%	0.04%	3.29%	-	-
Horiz. %	105.06%	104.35%	104.04%	104.77%	103.34%	103.29%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 620,393
RPS	831.93	872.91	901.96	896.03	1,029.96	1,067.70	1,081.59	-16.01%
YoY %	-4.69%	-3.22%	0.66%	-13.00%	-3.53%	-1.28%	-	-
Horiz. %	76.92%	80.71%	83.39%	82.84%	95.23%	98.72%	100.00%	-
EPS	56.50	58.23	54.96	60.07	80.74	85.11	90.57	-26.92%
YoY %	-2.97%	5.95%	-8.51%	-25.60%	-5.13%	-6.03%	-	-
Horiz. %	62.38%	64.29%	60.68%	66.32%	89.15%	93.97%	100.00%	-
DPS	40.00	53.33	80.00	111.99	40.00	45.33	68.00	-29.72%
YoY %	-25.00%	-33.34%	-28.57%	179.97%	-11.76%	-33.34%	-	-
Horiz. %	58.82%	78.43%	117.65%	164.69%	58.82%	66.66%	100.00%	-
NAPS	10.7464	10.6733	10.6416	10.7163	10.5705	10.5658	10.2288	3.33%
YoY %	0.68%	0.30%	-0.70%	1.38%	0.04%	3.29%	-	-
Horiz. %	105.06%	104.35%	104.04%	104.77%	103.34%	103.29%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	6.55	6.50	6.48	6.44	6.17	6.20	6.14	-
P/RPS	0.79	0.74	0.72	0.72	0.60	0.58	0.57	24.23%
YoY %	6.76%	2.78%	0.00%	20.00%	3.45%	1.75%	-	-
Horiz. %	138.60%	129.82%	126.32%	126.32%	105.26%	101.75%	100.00%	-
P/EPS	11.59	11.16	11.79	10.72	7.64	7.28	6.78	42.82%
YoY %	3.85%	-5.34%	9.98%	40.31%	4.95%	7.37%	-	-
Horiz. %	170.94%	164.60%	173.89%	158.11%	112.68%	107.37%	100.00%	-
EY	8.63	8.96	8.48	9.33	13.09	13.73	14.75	-29.97%
YoY %	-3.68%	5.66%	-9.11%	-28.72%	-4.66%	-6.92%	-	-
Horiz. %	58.51%	60.75%	57.49%	63.25%	88.75%	93.08%	100.00%	-
DY	6.11	8.21	12.35	17.39	6.48	7.31	11.07	-32.64%
YoY %	-25.58%	-33.52%	-28.98%	168.36%	-11.35%	-33.97%	-	-
Horiz. %	55.19%	74.16%	111.56%	157.09%	58.54%	66.03%	100.00%	-
P/NAPS	0.61	0.61	0.61	0.60	0.58	0.59	0.60	1.10%
YoY %	0.00%	0.00%	1.67%	3.45%	-1.69%	-1.67%	-	-
Horiz. %	101.67%	101.67%	101.67%	100.00%	96.67%	98.33%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/02/20	27/11/19	28/08/19	29/05/19	27/02/19	27/11/18	28/08/18	-
Price	6.27	6.50	6.44	6.66	6.80	5.92	6.14	-
P/RPS	0.75	0.74	0.71	0.74	0.66	0.55	0.57	20.01%
YoY %	1.35%	4.23%	-4.05%	12.12%	20.00%	-3.51%	-	-
Horiz. %	131.58%	129.82%	124.56%	129.82%	115.79%	96.49%	100.00%	-
P/EPS	11.10	11.16	11.72	11.09	8.42	6.96	6.78	38.78%
YoY %	-0.54%	-4.78%	5.68%	31.71%	20.98%	2.65%	-	-
Horiz. %	163.72%	164.60%	172.86%	163.57%	124.19%	102.65%	100.00%	-
EY	9.01	8.96	8.53	9.02	11.87	14.38	14.75	-27.94%
YoY %	0.56%	5.04%	-5.43%	-24.01%	-17.45%	-2.51%	-	-
Horiz. %	61.08%	60.75%	57.83%	61.15%	80.47%	97.49%	100.00%	-
DY	6.38	8.21	12.42	16.82	5.88	7.66	11.07	-30.67%
YoY %	-22.29%	-33.90%	-26.16%	186.05%	-23.24%	-30.80%	-	-
Horiz. %	57.63%	74.16%	112.20%	151.94%	53.12%	69.20%	100.00%	-
P/NAPS	0.58	0.61	0.61	0.62	0.64	0.56	0.60	-2.22%
YoY %	-4.92%	0.00%	-1.61%	-3.12%	14.29%	-6.67%	-	-
Horiz. %	96.67%	101.67%	101.67%	103.33%	106.67%	93.33%	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