[ORIENT] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

17-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 123.6%

YoY- -79.07%

Quarter Report

OHB-Q3_2016-161117.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	3,314,878	1,698,085	5,524,258	3,673,122	2,297,223	1,215,084	4,384,367	-17.02%
YoY %	95.21%	-69.26%	50.40%	59.89%	89.06%	-72.29%	-	-
Horiz. %	75.61%	38.73%	126.00%	83.78%	52.40%	27.71%	100.00%	-
PBT	218,400	99,891	387,132	93,994	5,293	65,039	348,370	-26.77%
YoY %	118.64%	-74.20%	311.87%	1,675.82%	-91.86%	-81.33%	-	-
Horiz. %	62.69%	28.67%	111.13%	26.98%	1.52%	18.67%	100.00%	-
Tax	-46,955	-32,759	-88,919	-46,547	-29,705	-18,343	-75,011	-26.84%
YoY %	-43.33%	63.16%	-91.03%	-56.70%	-61.94%	75.55%	-	-
Horiz. %	62.60%	43.67%	118.54%	62.05%	39.60%	24.45%	100.00%	-
NP	171,445	67,132	298,213	47,447	-24,412	46,696	273,359	-26.75%
YoY %	155.38%	-77.49%	528.52%	294.36%	-152.28%	-82.92%	-	-
Horiz. %	62.72%	24.56%	109.09%	17.36%	-8.93%	17.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,408	65,047	279,484	123,827	55,380	67,973	261,861	-22.30%
YoY %	175.81%	-76.73%	125.71%	123.60%	-18.53%	-74.04%	-	-
Horiz. %	68.51%	24.84%	106.73%	47.29%	21.15%	25.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.50%	32.79%	22.97%	49.52%	561.21%	28.20%	21.53%	-
YoY %	-34.43%	42.75%	-53.61%	-91.18%	1,890.11%	30.98%	-	-
Horiz. %	99.86%	152.30%	106.69%	230.00%	2,606.64%	130.98%	100.00%	-
Total Cost	3,143,433	1,630,953	5,226,045	3,625,675	2,321,635	1,168,388	4,111,008	-16.39%
YoY %	92.74%	-68.79%	44.14%	56.17%	98.70%	-71.58%	-	-
Horiz. %	76.46%	39.67%	127.12%	88.19%	56.47%	28.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	5,635,253	4.25%
YoY %	-0.06%	2.29%	3.91%	2.48%	-0.36%	-1.86%	-	-
Horiz. %	106.44%	106.51%	104.12%	100.20%	97.78%	98.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	86,850	49,606	124,067	86,852	86,821	49,615	74,445	10.83%
YoY %	75.08%	-60.02%	42.85%	0.04%	74.99%	-33.35%	-	-
Horiz. %	116.66%	66.63%	166.66%	116.67%	116.62%	66.65%	100.00%	-
Div Payout %	48.41%	76.26%	44.39%	70.14%	156.77%	72.99%	28.43%	-
YoY %	-36.52%	71.80%	-36.71%	-55.26%	114.78%	156.74%	-	-
Horiz. %	170.28%	268.24%	156.14%	246.71%	551.42%	256.74%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	5,635,253	4.25%
YoY %	-0.06%	2.29%	3.91%	2.48%	-0.36%	-1.86%	-	-
Horiz. %	106.44%	106.51%	104.12%	100.20%	97.78%	98.14%	100.00%	-
NOSH	620,359	620,085	620,339	620,375	620,156	620,191	620,376	-0.00%
YoY %	0.04%	-0.04%	-0.01%	0.04%	-0.01%	-0.03%	-	-
Horiz. %	100.00%	99.95%	99.99%	100.00%	99.96%	99.97%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	5.17%	3.95%	5.40%	1.29%	-1.06%	3.84%	6.23%	-
YoY %	30.89%	-26.85%	318.60%	221.70%	-127.60%	-38.36%	-	-
Horiz. %	82.99%	63.40%	86.68%	20.71%	-17.01%	61.64%	100.00%	-
ROE	2.99%	1.08%	4.76%	2.19%	1.01%	1.23%	4.65%	-
YoY %	176.85%	-77.31%	117.35%	116.83%	-17.89%	-73.55%	-	-
Horiz. %	64.30%	23.23%	102.37%	47.10%	21.72%	26.45%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	534.35	273.85	890.52	592.08	370.43	195.92	706.73	-17.01%
YoY %	95.13%	-69.25%	50.41%	59.84%	89.07%	-72.28%	-	-
Horiz. %	75.61%	38.75%	126.01%	83.78%	52.41%	27.72%	100.00%	-
EPS	28.92	10.49	45.05	19.96	8.93	10.96	42.21	-22.29%
YoY %	175.69%	-76.71%	125.70%	123.52%	-18.52%	-74.03%	-	-
Horiz. %	68.51%	24.85%	106.73%	47.29%	21.16%	25.97%	100.00%	-
DPS	14.00	8.00	20.00	14.00	14.00	8.00	12.00	10.83%
YoY %	75.00%	-60.00%	42.86%	0.00%	75.00%	-33.33%	-	-
Horiz. %	116.67%	66.67%	166.67%	116.67%	116.67%	66.67%	100.00%	-
NAPS	9.6688	9.6793	9.4583	9.102	8.8853	8.9171	9.0836	4.25%
YoY %	-0.11%	2.34%	3.91%	2.44%	-0.36%	-1.83%	-	-
Horiz. %	106.44%	106.56%	104.13%	100.20%	97.82%	98.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 620,553
RPS	534.32	273.71	890.44	592.06	370.29	195.86	706.71	-17.02%
YoY %	95.21%	-69.26%	50.40%	59.89%	89.06%	-72.29%	-	-
Horiz. %	75.61%	38.73%	126.00%	83.78%	52.40%	27.71%	100.00%	-
EPS	28.92	10.48	45.05	19.96	8.93	10.96	42.21	-22.29%
YoY %	175.95%	-76.74%	125.70%	123.52%	-18.52%	-74.03%	-	-
Horiz. %	68.51%	24.83%	106.73%	47.29%	21.16%	25.97%	100.00%	-
DPS	14.00	8.00	20.00	14.00	13.99	8.00	12.00	10.83%
YoY %	75.00%	-60.00%	42.86%	0.07%	74.88%	-33.33%	-	-
Horiz. %	116.67%	66.67%	166.67%	116.67%	116.58%	66.67%	100.00%	-
NAPS	9.6683	9.6745	9.4575	9.1017	8.8819	8.9142	9.0834	4.25%
YoY %	-0.06%	2.29%	3.91%	2.47%	-0.36%	-1.86%	-	-
Horiz. %	106.44%	106.51%	104.12%	100.20%	97.78%	98.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	6.67	6.60	6.80	6.96	6.63	6.91	6.95	-
P/RPS	1.25	2.41	0.76	1.18	1.79	3.53	0.98	17.63%
YoY %	-48.13%	217.11%	-35.59%	-34.08%	-49.29%	260.20%	-	-
Horiz. %	127.55%	245.92%	77.55%	120.41%	182.65%	360.20%	100.00%	-
P/EPS	23.06	62.92	15.09	34.87	74.24	63.05	16.47	25.17%
YoY %	-63.35%	316.96%	-56.72%	-53.03%	17.75%	282.82%	-	-
Horiz. %	140.01%	382.03%	91.62%	211.72%	450.76%	382.82%	100.00%	-
EY	4.34	1.59	6.63	2.87	1.35	1.59	6.07	-20.05%
YoY %	172.96%	-76.02%	131.01%	112.59%	-15.09%	-73.81%	-	-
Horiz. %	71.50%	26.19%	109.23%	47.28%	22.24%	26.19%	100.00%	-
DY	2.10	1.21	2.94	2.01	2.11	1.16	1.73	13.80%
YoY %	73.55%	-58.84%	46.27%	-4.74%	81.90%	-32.95%	-	-
Horiz. %	121.39%	69.94%	169.94%	116.18%	121.97%	67.05%	100.00%	-
P/NAPS	0.69	0.68	0.72	0.76	0.75	0.77	0.77	-7.05%
YoY %	1.47%	-5.56%	-5.26%	1.33%	-2.60%	0.00%	-	-
Horiz. %	89.61%	88.31%	93.51%	98.70%	97.40%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	24/05/17	27/02/17	17/11/16	23/08/16	26/05/16	29/02/16	-
Price	6.60	6.63	6.45	6.80	7.10	6.89	6.80	-
P/RPS	1.24	2.42	0.72	1.15	1.92	3.52	0.96	18.62%
YoY %	-48.76%	236.11%	-37.39%	-40.10%	-45.45%	266.67%	-	-
Horiz. %	129.17%	252.08%	75.00%	119.79%	200.00%	366.67%	100.00%	-
P/EPS	22.82	63.20	14.32	34.07	79.51	62.86	16.11	26.15%
YoY %	-63.89%	341.34%	-57.97%	-57.15%	26.49%	290.19%	-	-
Horiz. %	141.65%	392.30%	88.89%	211.48%	493.54%	390.19%	100.00%	-
EY	4.38	1.58	6.99	2.94	1.26	1.59	6.21	-20.78%
YoY %	177.22%	-77.40%	137.76%	133.33%	-20.75%	-74.40%	-	-
Horiz. %	70.53%	25.44%	112.56%	47.34%	20.29%	25.60%	100.00%	-
DY	2.12	1.21	3.10	2.06	1.97	1.16	1.76	13.22%
YoY %	75.21%	-60.97%	50.49%	4.57%	69.83%	-34.09%	-	-
Horiz. %	120.45%	68.75%	176.14%	117.05%	111.93%	65.91%	100.00%	-
P/NAPS	0.68	0.68	0.68	0.75	0.80	0.77	0.75	-6.32%
YoY %	0.00%	0.00%	-9.33%	-6.25%	3.90%	2.67%	-	-
Horiz. %	90.67%	90.67%	90.67%	100.00%	106.67%	102.67%	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