[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[ORIENT] ORIENTAL HOLDINGS BHD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 125.71%

YoY- 6.73%

Quarter Report

OHB-Q4_2016-170227.pdf

Latest QR

Upcoming QR

ORIENT's Result

ORIENT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	4,601,554	3,314,878	1,698,085	5,524,258	3,673,122	2,297,223	1,215,084	142.76%
YoY %	38.82%	95.21%	-69.26%	50.40%	59.89%	89.06%	-	-
Horiz. %	378.70%	272.81%	139.75%	454.64%	302.29%	189.06%	100.00%	-
PBT	374,807	218,400	99,891	387,132	93,994	5,293	65,039	221.08%
YoY %	71.61%	118.64%	-74.20%	311.87%	1,675.82%	-91.86%	-	-
Horiz. %	576.28%	335.80%	153.59%	595.23%	144.52%	8.14%	100.00%	-
Tax	-74,945	-46,955	-32,759	-88,919	-46,547	-29,705	-18,343	155.35%
YoY %	-59.61%	-43.33%	63.16%	-91.03%	-56.70%	-61.94%	-	-
Horiz. %	408.58%	255.98%	178.59%	484.76%	253.76%	161.94%	100.00%	-
NP	299,862	171,445	67,132	298,213	47,447	-24,412	46,696	245.09%
YoY %	74.90%	155.38%	-77.49%	528.52%	294.36%	-152.28%	-	-
Horiz. %	642.16%	367.15%	143.76%	638.63%	101.61%	-52.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284,886	179,408	65,047	279,484	123,827	55,380	67,973	159.72%
YoY %	58.79%	175.81%	-76.73%	125.71%	123.60%	-18.53%	-	-
Horiz. %	419.12%	263.94%	95.70%	411.17%	182.17%	81.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.00%	21.50%	32.79%	22.97%	49.52%	561.21%	28.20%	-
YoY %	-6.98%	-34.43%	42.75%	-53.61%	-91.18%	1,890.11%	-	-
Horiz. %	70.92%	76.24%	116.28%	81.45%	175.60%	1,990.11%	100.00%	-
Total Cost	4,301,692	3,143,433	1,630,953	5,226,045	3,625,675	2,321,635	1,168,388	138.24%
YoY %	36.85%	92.74%	-68.79%	44.14%	56.17%	98.70%	-	-
Horiz. %	368.17%	269.04%	139.59%	447.29%	310.31%	198.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,084,572	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	6.56%
YoY %	1.44%	-0.06%	2.29%	3.91%	2.48%	-0.36%	-	-
Horiz. %	110.02%	108.46%	108.53%	106.09%	102.10%	99.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	86,850	86,850	49,606	124,067	86,852	86,821	49,615	45.19%
YoY %	0.00%	75.08%	-60.02%	42.85%	0.04%	74.99%	-	-
Horiz. %	175.05%	175.05%	99.98%	250.06%	175.05%	174.99%	100.00%	-
Div Payout %	30.49%	48.41%	76.26%	44.39%	70.14%	156.77%	72.99%	-
YoY %	-37.02%	-36.52%	71.80%	-36.71%	-55.26%	114.78%	-	-
Horiz. %	41.77%	66.32%	104.48%	60.82%	96.10%	214.78%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	6,084,572	5,998,133	6,001,996	5,867,354	5,646,660	5,510,278	5,530,310	6.56%
YoY %	1.44%	-0.06%	2.29%	3.91%	2.48%	-0.36%	-	-
Horiz. %	110.02%	108.46%	108.53%	106.09%	102.10%	99.64%	100.00%	-
NOSH	620,393	620,359	620,085	620,339	620,375	620,156	620,191	0.02%
YoY %	0.01%	0.04%	-0.04%	-0.01%	0.04%	-0.01%	-	-
Horiz. %	100.03%	100.03%	99.98%	100.02%	100.03%	99.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	6.52%	5.17%	3.95%	5.40%	1.29%	-1.06%	3.84%	-
YoY %	26.11%	30.89%	-26.85%	318.60%	221.70%	-127.60%	-	-
Horiz. %	169.79%	134.64%	102.86%	140.63%	33.59%	-27.60%	100.00%	-
ROE	4.68%	2.99%	1.08%	4.76%	2.19%	1.01%	1.23%	-
YoY %	56.52%	176.85%	-77.31%	117.35%	116.83%	-17.89%	-	-
Horiz. %	380.49%	243.09%	87.80%	386.99%	178.05%	82.11%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	741.75	534.35	273.85	890.52	592.08	370.43	195.92	142.71%
YoY %	38.81%	95.13%	-69.25%	50.41%	59.84%	89.07%	-	-
Horiz. %	378.60%	272.74%	139.78%	454.53%	302.20%	189.07%	100.00%	-
EPS	45.92	28.92	10.49	45.05	19.96	8.93	10.96	159.66%
YoY %	58.78%	175.69%	-76.71%	125.70%	123.52%	-18.52%	-	-
Horiz. %	418.98%	263.87%	95.71%	411.04%	182.12%	81.48%	100.00%	-
DPS	14.00	14.00	8.00	20.00	14.00	14.00	8.00	45.17%
YoY %	0.00%	75.00%	-60.00%	42.86%	0.00%	75.00%	-	-
Horiz. %	175.00%	175.00%	100.00%	250.00%	175.00%	175.00%	100.00%	-
NAPS	9.8081	9.6688	9.6793	9.4583	9.102	8.8853	8.9171	6.54%
YoY %	1.44%	-0.11%	2.34%	3.91%	2.44%	-0.36%	-	-
Horiz. %	109.99%	108.43%	108.55%	106.07%	102.07%	99.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 620,309
RPS	741.72	534.32	273.71	890.44	592.06	370.29	195.86	142.76%
YoY %	38.82%	95.21%	-69.26%	50.40%	59.89%	89.06%	-	-
Horiz. %	378.70%	272.81%	139.75%	454.63%	302.29%	189.06%	100.00%	-
EPS	45.92	28.92	10.48	45.05	19.96	8.93	10.96	159.66%
YoY %	58.78%	175.95%	-76.74%	125.70%	123.52%	-18.52%	-	-
Horiz. %	418.98%	263.87%	95.62%	411.04%	182.12%	81.48%	100.00%	-
DPS	14.00	14.00	8.00	20.00	14.00	13.99	8.00	45.17%
YoY %	0.00%	75.00%	-60.00%	42.86%	0.07%	74.88%	-	-
Horiz. %	175.00%	175.00%	100.00%	250.00%	175.00%	174.88%	100.00%	-
NAPS	9.8076	9.6683	9.6745	9.4575	9.1017	8.8819	8.9142	6.56%
YoY %	1.44%	-0.06%	2.29%	3.91%	2.47%	-0.36%	-	-
Horiz. %	110.02%	108.46%	108.53%	106.09%	102.10%	99.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	6.58	6.67	6.60	6.80	6.96	6.63	6.91	-
P/RPS	0.89	1.25	2.41	0.76	1.18	1.79	3.53	-60.05%
YoY %	-28.80%	-48.13%	217.11%	-35.59%	-34.08%	-49.29%	-	-
Horiz. %	25.21%	35.41%	68.27%	21.53%	33.43%	50.71%	100.00%	-
P/EPS	14.33	23.06	62.92	15.09	34.87	74.24	63.05	-62.72%
YoY %	-37.86%	-63.35%	316.96%	-56.72%	-53.03%	17.75%	-	-
Horiz. %	22.73%	36.57%	99.79%	23.93%	55.31%	117.75%	100.00%	-
EY	6.98	4.34	1.59	6.63	2.87	1.35	1.59	167.86%
YoY %	60.83%	172.96%	-76.02%	131.01%	112.59%	-15.09%	-	-
Horiz. %	438.99%	272.96%	100.00%	416.98%	180.50%	84.91%	100.00%	-
DY	2.13	2.10	1.21	2.94	2.01	2.11	1.16	49.89%
YoY %	1.43%	73.55%	-58.84%	46.27%	-4.74%	81.90%	-	-
Horiz. %	183.62%	181.03%	104.31%	253.45%	173.28%	181.90%	100.00%	-
P/NAPS	0.67	0.69	0.68	0.72	0.76	0.75	0.77	-8.84%
YoY %	-2.90%	1.47%	-5.56%	-5.26%	1.33%	-2.60%	-	-
Horiz. %	87.01%	89.61%	88.31%	93.51%	98.70%	97.40%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/08/17	24/05/17	27/02/17	17/11/16	23/08/16	26/05/16	-
Price	6.55	6.60	6.63	6.45	6.80	7.10	6.89	-
P/RPS	0.88	1.24	2.42	0.72	1.15	1.92	3.52	-60.28%
YoY %	-29.03%	-48.76%	236.11%	-37.39%	-40.10%	-45.45%	-	-
Horiz. %	25.00%	35.23%	68.75%	20.45%	32.67%	54.55%	100.00%	-
P/EPS	14.26	22.82	63.20	14.32	34.07	79.51	62.86	-62.77%
YoY %	-37.51%	-63.89%	341.34%	-57.97%	-57.15%	26.49%	-	-
Horiz. %	22.69%	36.30%	100.54%	22.78%	54.20%	126.49%	100.00%	-
EY	7.01	4.38	1.58	6.99	2.94	1.26	1.59	168.63%
YoY %	60.05%	177.22%	-77.40%	137.76%	133.33%	-20.75%	-	-
Horiz. %	440.88%	275.47%	99.37%	439.62%	184.91%	79.25%	100.00%	-
DY	2.14	2.12	1.21	3.10	2.06	1.97	1.16	50.36%
YoY %	0.94%	75.21%	-60.97%	50.49%	4.57%	69.83%	-	-
Horiz. %	184.48%	182.76%	104.31%	267.24%	177.59%	169.83%	100.00%	-
P/NAPS	0.67	0.68	0.68	0.68	0.75	0.80	0.77	-8.84%
YoY %	-1.47%	0.00%	0.00%	-9.33%	-6.25%	3.90%	-	-
Horiz. %	87.01%	88.31%	88.31%	88.31%	97.40%	103.90%	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