[ORIENT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 325.22%
YoY- 249.25%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,267,903 3,148,644 3,306,788 3,561,184 3,364,478 3,165,698 2,852,114 9.46%
PBT 606,926 581,024 589,590 911,860 110,721 -13,384 32,080 606.22%
Tax -108,066 -99,692 -96,540 -141,592 -34,299 -46,597 -52,094 62.43%
NP 498,860 481,332 493,050 770,268 76,422 -59,981 -20,014 -
-
NP to SH 321,574 300,841 313,950 488,188 114,808 15,584 -6,598 -
-
Tax Rate 17.81% 17.16% 16.37% 15.53% 30.98% - 162.39% -
Total Cost 2,769,043 2,667,312 2,813,738 2,790,916 3,288,056 3,225,679 2,872,128 -2.40%
-
Net Worth 6,774,290 6,703,321 6,656,111 6,729,563 6,553,442 6,387,185 6,428,687 3.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 272,959 198,515 173,701 347,402 148,886 198,515 223,330 14.27%
Div Payout % 84.88% 65.99% 55.33% 71.16% 129.68% 1,273.84% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,774,290 6,703,321 6,656,111 6,729,563 6,553,442 6,387,185 6,428,687 3.54%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 15.27% 15.29% 14.91% 21.63% 2.27% -1.89% -0.70% -
ROE 4.75% 4.49% 4.72% 7.25% 1.75% 0.24% -0.10% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 526.77 507.55 533.04 574.05 542.34 510.30 459.75 9.46%
EPS 51.84 48.49 50.60 78.68 18.51 2.51 -1.06 -
DPS 44.00 32.00 28.00 56.00 24.00 32.00 36.00 14.27%
NAPS 10.9199 10.8055 10.7294 10.8478 10.5639 10.2959 10.3628 3.54%
Adjusted Per Share Value based on latest NOSH - 620,393
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 526.75 507.52 533.02 574.02 542.31 510.27 459.73 9.46%
EPS 51.83 48.49 50.61 78.69 18.51 2.51 -1.06 -
DPS 44.00 32.00 28.00 56.00 24.00 32.00 36.00 14.27%
NAPS 10.9194 10.805 10.7289 10.8473 10.5634 10.2954 10.3623 3.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.25 5.10 5.10 5.19 5.47 5.17 5.66 -
P/RPS 1.00 1.00 0.96 0.90 1.01 1.01 1.23 -12.85%
P/EPS 10.13 10.52 10.08 6.60 29.56 205.81 -532.17 -
EY 9.87 9.51 9.92 15.16 3.38 0.49 -0.19 -
DY 8.38 6.27 5.49 10.79 4.39 6.19 6.36 20.12%
P/NAPS 0.48 0.47 0.48 0.48 0.52 0.50 0.55 -8.65%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 26/08/21 28/05/21 26/03/21 26/11/20 26/08/20 -
Price 5.87 5.32 5.17 5.18 5.18 5.48 5.26 -
P/RPS 1.11 1.05 0.97 0.90 0.96 1.07 1.14 -1.75%
P/EPS 11.32 10.97 10.22 6.58 27.99 218.15 -494.56 -
EY 8.83 9.12 9.79 15.19 3.57 0.46 -0.20 -
DY 7.50 6.02 5.42 10.81 4.63 5.84 6.84 6.31%
P/NAPS 0.54 0.49 0.48 0.48 0.49 0.53 0.51 3.87%

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
Post a Comment